| (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 | 574.8 | 580.9 | 567.3 | 546.9 | 540.2 | 536.3 | 518.0 | 507.9 | 501.4 | 501.9 | 491.4 | 488.8 | 505.1 | 504.1 | 455.4 | 386.1 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 2,269.9 | 2,235.2 | 2,063.7 | 1,987.2 | 1,696.1 | 1,371.6 | 1,441.5 | 1,367.9 | 1,309.2 | 1,202.9 | 1,126.0 | 1,065.4 | 1,007.1 | 923.4 | 893.6 | 871.8 | - | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 2,413.6 | 2,420.7 | 2,390.6 | 2,217.7 | 1,475.7 | 1,008.8 | 1,021.0 | 1,133.8 | 1,051.2 | 892.9 | 788.4 | 749.5 | 701.5 | 642.5 | 631.6 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 126.4 | 123.1 | 113.4 | 114.4 | 89.7 | 46.5 | 20.2 | 55.9 | 53.8 | 44.2 | 37.2 | 40.5 | 58.0 | 53.0 | 70.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 10.49 | 9.92 | 8.88 | 9.11 | 8.84 | 6.79 | 5.11 | 6.89 | 6.97 | 5.56 | 4.73 | 4.31 | 4.32 | 3.82 | 3.87 | 3.55 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 350.5 |
| 349.8 |
| 339.3 |
| 348.4 |
| 334.1 |
| 333.6 |
| 327.0 |
| 323.4 |
| 457.4 |
| 346.4 |
| 342.2 |
| 336.1 |
| 343.3 |
| 336.3 |
| 329.3 |
| 322.3 |
| 321.2 |
| 314.0 |
| 300.8 |
| 295.9 |
| 292.2 |
| 295.0 |
| 276.6 |
| 268.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 22.2 | - | - | - | 21.9 | - | - | - | 20.2 | - | - | - | 18.5 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 578.0 | 613.6 | 620.1 | 602.0 | 585.1 | 600.7 | 608.2 | 596.3 | 585.5 | 579.1 | 561.1 | 542.3 | 535.2 | 504.5 | 408.3 | 306.6 | 256.3 | 246.9 | 252.2 | 263.0 | 246.6 | 248.9 | 251.2 | 255.0 | 266.0 | 278.1 | 286.3 | 288.1 | 281.3 | 281.2 | 268.7 | 258.0 | 243.3 | 234.3 | 227.6 | 219.3 | 211.8 | 204.9 | 197.5 | 193.5 |
| Interest Expense | 139.4 | - | 178.5 | 172.4 | 168.9 | - | 203.8 | 199.6 | 195.4 | 190.9 | 175.7 | 157.1 | 135.4 | 106.1 | 52.8 | 18.4 | 7.2 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 202.4 | 198.0 | 208.0 | 186.6 | 179.1 | 184.0 | 175.2 | 175.2 | 161.6 | 120.7 | 187.0 | 193.9 | 210.8 | 219.8 | 197.5 | 139.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 31.4 | 31.7 | 33.6 | 29.6 | 28.2 | 29.2 | 28.7 | 29.7 | 25.9 | 18.1 | 31.3 | 31.7 | 33.2 | 28.7 | 27.7 | 20.7 | 12.6 | 10.1 | 13.3 | 15.1 | 7.9 | 8.6 | 9.5 | (1.3) | 3.3 | 13.5 | 13.5 | 14.9 | 14.0 | 13.6 | 15.2 | 13.8 | 11.2 | 9.1 | 9.9 | 13.8 | 11.4 | 8.5 | 10.9 | 8.4 |
| Net Income From Continuing Ops | 171.0 | 166.3 | 174.4 | 157.0 | 150.9 | 154.9 | 146.5 | 145.5 | 135.7 | 102.6 | 155.7 | 162.1 | 177.7 | 191.2 | 169.8 | 119.1 | 99.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 171.0 | 166.3 | 174.4 | 157.0 | 150.9 | 154.9 | 146.5 | 145.5 | 135.7 | 102.6 | 155.7 | 162.1 | 177.7 | 191.2 | 169.8 | 119.1 | 99.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 171.0 | 166.3 | 174.4 | 157.0 | 150.9 | 154.9 | 146.5 | 145.5 | 135.7 | 102.6 | 155.7 | 162.1 | 177.7 | 191.2 | 169.8 | 119.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 169.3 | 164.6 | 172.7 | 155.3 | 149.3 | 153.2 | 144.8 | 143.8 | 134.0 | 100.9 | 154.0 | 160.4 | 176.0 | 189.5 | 168.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.65 | - | 2.67 | 2.39 | 2.30 | - | 2.24 | 2.21 | 2.06 | - | 2.38 | 2.47 | 2.71 | - | 2.60 | 1.82 | 1.51 | - | 1.66 | 1.81 | 1.78 | - | 1.50 | 1.47 | 0.75 | - | 1.74 | 1.73 | 1.80 | - | 1.80 | 1.70 | 1.63 | - | 1.43 | 1.30 | 1.29 | - | 1.24 | 1.12 |
| EPS Diluted | 2.65 | - | 2.67 | 2.39 | 2.30 | - | 2.24 | 2.21 | 2.06 | - | 2.38 | 2.47 | 2.70 | - | 2.59 | 1.81 | 1.50 | - | ||||||||||||||||||||||
| Shares Basic | 63.1 | - | 64.1 | 64.3 | 64.3 | - | 64.0 | 64.2 | 64.2 | - | 64.1 | 64.2 | 64.4 | - | 64.2 | 64.1 | 64.1 | - | ||||||||||||||||||||||
| Shares Diluted | 63.1 | - | 64.1 | 64.4 | 64.3 | - | 64.1 | 64.3 | 64.4 | - | 64.2 | 64.4 | 64.6 | - | 64.5 | 64.5 | 64.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 87.8 | 82.8 | 76.4 | 71.3 | 69.3 | 64.4 | 54.1 | 50.2 | 47.8 | 48.2 | 42.1 | 39.9 | 38.5 | 37.8 | 37.6 | 37.6 | - | - |
| Amortization of Intangibles | - | - | - | - | 0.5 | 0.7 | 0.9 | 1.2 | 1.4 | 1.7 | 2.4 | 3.3 | 3.5 | 3.1 | 3.9 | 4.4 | 5.1 | 6.5 | 7.9 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 623.0 |
| 617.3 |
| 623.0 |
| 675.7 |
| Interest Expense | - | - | - | 659.1 | 184.4 | 23.9 | 45.0 | 129.8 | 93.3 | 26.5 | 12.1 | 12.9 | 14.5 | 21.9 | 26.8 | 41.2 | 53.9 | 86.4 | 141.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 795.0 | 771.7 | 696.0 | 712.4 | 668.8 | 489.5 | 351.3 | 499.5 | 508.7 | 408.4 | 341.4 | 319.8 | 336.0 | 290.9 | 308.5 | 286.2 | 266.3 | 232.8 | 296.9 |
| 68.7 |
| 57.6 |
| 53.7 |
| 89.6 |
| Net Income From Continuing Ops | 668.6 | 648.6 | 582.5 | 598.0 | 579.2 | 443.1 | 331.2 | 443.6 | 454.9 | 364.1 | 304.3 | 279.3 | 278.0 | 237.9 | 238.0 | 217.5 | 208.8 | 179.0 | 207.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 668.6 | 648.6 | 582.5 | 598.0 | 579.2 | 443.1 | 331.2 | 443.6 | 454.9 | 364.1 | 304.3 | 279.3 | 278.0 | 237.9 | 238.0 | 217.5 | 208.8 | 179.0 | 207.3 |
| Net Income Attributable To Parent | 668.6 | 648.6 | 582.5 | 598.0 | 579.2 | 443.1 | 331.2 | 443.6 | 454.9 | 364.1 | 304.3 | 279.3 | 278.0 | 237.9 | 238.0 | 217.5 | 208.8 | 179.0 | 207.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 7.2 | 2.0 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 6.7 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | 661.9 | 641.9 | 575.9 | 591.3 | 572.5 | 435.9 | 323.6 | 435.5 | 446.9 | 356.1 | 296.2 | 271.3 | 269.9 | 231.1 | 238.0 | 217.5 | 207.9 | 178.3 | 207.3 |
| 3.44 |
| 3.00 |
| 3.51 |
| EPS Diluted | 10.49 | 9.92 | 8.87 | 9.10 | 8.81 | 6.76 | 5.10 | 6.84 | 6.90 | 5.51 | 4.70 | 4.28 | 4.29 | 3.80 | 3.86 | 3.54 | 3.44 | 3.00 | 3.50 |
| Shares Basic | 63.1 | 64.1 | 64.1 | 64.2 | 64.2 | 63.6 | 62.7 | 62.7 | 63.7 | 63.7 | 62.4 | 62.8 | 62.1 | 60.4 | 61.3 | 61.1 | 60.4 | 59.5 | - |
| Shares Diluted | 63.1 | 64.1 | 64.3 | 64.4 | 64.5 | 64.1 | 63.0 | 63.4 | 64.7 | 64.7 | 63.0 | 63.5 | 63.0 | 61.1 | 61.6 | 61.3 | 60.6 | 59.5 | - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.1 |
| 5.9 |
| 5.7 |
| 6.6 |
| 7.7 |
| 9.2 |
| 21.5 |
| 27.0 |
| 33.3 |
| 34.7 |
| 34.9 |
| 32.0 |
| 27.1 |
| 20.7 |
| 13.6 |
| 10.4 |
| 8.4 |
| 4.5 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.7 |
| 111.2 |
| 121.3 |
| 133.1 |
| 123.9 |
| 96.9 |
| 104.6 |
| 91.8 |
| 58.1 |
| 117.2 |
| 125.4 |
| 126.5 |
| 130.5 |
| 132.9 |
| 133.0 |
| 125.2 |
| 117.6 |
| 109.6 |
| 103.0 |
| 99.4 |
| 96.3 |
| 92.2 |
| 91.1 |
| 79.9 |
| 101.0 |
| 108.0 |
| 118.1 |
| 116.0 |
| 88.3 |
| 95.1 |
| 93.1 |
| 54.8 |
| 103.7 |
| 111.8 |
| 111.6 |
| 116.5 |
| 119.3 |
| 117.8 |
| 111.3 |
| 106.5 |
| 100.5 |
| 93.1 |
| 85.6 |
| 84.9 |
| 83.7 |
| 80.2 |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.0 |
| 108.0 |
| 118.1 |
| 116.0 |
| 88.3 |
| 95.1 |
| 93.1 |
| 54.8 |
| 103.7 |
| 111.8 |
| 111.6 |
| 116.5 |
| 119.3 |
| 117.8 |
| 111.3 |
| 106.5 |
| 100.5 |
| 93.1 |
| 85.6 |
| 84.9 |
| 83.7 |
| 80.2 |
| 71.5 |
| 99.1 |
| 101.0 |
| 108.0 |
| 118.1 |
| 116.0 |
| 88.3 |
| 95.1 |
| 93.1 |
| 54.8 |
| 103.7 |
| 111.8 |
| 111.6 |
| 116.5 |
| 119.3 |
| 117.8 |
| 111.3 |
| 106.5 |
| 100.5 |
| 93.1 |
| 85.6 |
| 84.9 |
| 83.7 |
| 80.2 |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.7 |
| 2.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 117.4 |
| 97.4 |
| 99.4 |
| 106.3 |
| 116.4 |
| 113.9 |
| 88.3 |
| 95.1 |
| 93.1 |
| 47.2 |
| 101.7 |
| 109.8 |
| 109.6 |
| 114.5 |
| 117.2 |
| 115.8 |
| 109.3 |
| 104.5 |
| 98.5 |
| 91.1 |
| 83.5 |
| 82.9 |
| 81.7 |
| 78.2 |
| 69.5 |
| 1.65 |
| 1.80 |
| 1.77 |
| - |
| 1.50 |
| 1.47 |
| 0.75 |
| - |
| 1.73 |
| 1.72 |
| 1.79 |
| - |
| 1.78 |
| 1.68 |
| 1.61 |
| - |
| 1.41 |
| 1.29 |
| 1.28 |
| - |
| 1.24 |
| 1.11 |
| 63.7 |
| 63.6 |
| 63.3 |
| - |
| 62.7 |
| 62.6 |
| 62.6 |
| - |
| 62.6 |
| 62.8 |
| 63.0 |
| - |
| 63.9 |
| 63.8 |
| 63.6 |
| - |
| 63.7 |
| 64.1 |
| 63.7 |
| - |
| 62.4 |
| 62.0 |
| 64.1 |
| 64.1 |
| 63.8 |
| - |
| 62.9 |
| 62.8 |
| 63.0 |
| - |
| 63.2 |
| 63.6 |
| 63.8 |
| - |
| 64.9 |
| 64.9 |
| 64.7 |
| - |
| 64.6 |
| 65.0 |
| 64.7 |
| - |
| 63.1 |
| 62.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |