| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 718.3 | 702.5 | 628.9 | 528.1 | 432.9 | 376.4 | 364.1 | 319.2 | 291.7 | 246.0 | 232.3 | 221.6 | 198.5 | 176.4 | 159.8 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 58.5 | 56.0 | 48.3 | 44.3 | 46.4 | 44.4 | 40.3 | 33.2 | 27.5 | 26.8 | 31.2 | 31.4 | 29.0 | 25.7 | 25.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.84 | 1.77 | 1.56 | 1.39 | 1.64 | 1.60 | 1.42 | 1.22 | 1.11 | 0.91 | 1.59 | 1.55 | 1.40 | 1.24 | 1.18 | 2.17 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 182.9 | 182.9 | 179.7 | 172.8 | 167.1 | 165.8 | 160.0 | 153.7 | 149.5 | 142.2 | 135.4 | 129.0 | 121.5 | 121.1 | 112.7 | 102.0 | 97.0 | 96.0 | 97.2 | 92.6 | 90.6 | 92.5 | 91.4 | 92.2 | 88.1 | 82.1 | 80.6 | 79.6 | 76.9 | 76.5 | 74.0 | 72.1 | 69.1 | 63.5 | 62.6 | 61.2 | 58.8 | 58.0 | 58.1 | 57.9 |
| Interest Expense | - | - | - | - | - | - | - | 50.4 | 49.3 | 44.7 | 41.2 | 33.1 | 25.2 | 17.1 | 9.6 | 3.2 | 1.6 | 1.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 87.8 | 89.5 | 63.2 | 81.7 | 75.2 | 76.0 | 67.3 | 63.6 | 64.9 | 56.0 | 60.4 | 62.6 | 64.3 | 70.7 | 71.4 | 72.4 | 66.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 16.3 | 16.2 | 10.9 | 15.1 | 13.8 | 13.7 | 12.0 | 11.2 | 11.5 | 10.0 | 10.8 | 11.8 | 11.7 | 12.0 | 12.1 | 11.9 | 10.3 | 10.6 | 11.6 | 11.1 | 11.1 | 12.1 | 10.3 | 10.7 | 7.2 | 8.4 | 8.9 | 8.6 | 7.4 | 6.6 | 7.5 | 7.2 | 6.2 | 1.5 | 9.2 | 8.5 | 7.6 | 7.6 | 7.4 | 8.4 |
| Net Income From Continuing Ops | 71.5 | 73.3 | 52.3 | 66.7 | 61.3 | 62.3 | 55.3 | 52.5 | 53.4 | 46.0 | 49.6 | 50.9 | 52.6 | 58.7 | 59.3 | 60.5 | 56.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 71.5 | 73.3 | 52.3 | 66.7 | 61.3 | 62.3 | 55.3 | 52.5 | 53.4 | 46.0 | 49.6 | 50.9 | 52.6 | 58.7 | 59.3 | 60.5 | 56.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 71.5 | 73.3 | 52.3 | 66.7 | 61.3 | 62.3 | 55.3 | 52.5 | 53.4 | 46.0 | 49.6 | 50.9 | 52.6 | 58.7 | 59.3 | 60.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 71.5 | 73.3 | 52.3 | 66.7 | 61.3 | 62.3 | 55.3 | 52.5 | 53.4 | 46.0 | 49.6 | 50.9 | 52.6 | 58.7 | 59.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.50 | - | 0.37 | 0.47 | 0.43 | - | 0.39 | 0.37 | 0.37 | - | 0.35 | 0.36 | 0.37 | - | 0.42 | 0.42 | 0.39 | - | 0.41 | 0.40 | 0.40 | - | 0.37 | 0.38 | 0.26 | - | 0.32 | 0.31 | 0.28 | - | 0.30 | 0.28 | 0.26 | - | 0.44 | 0.43 | 0.40 | - | 0.39 | 0.41 |
| EPS Diluted | 0.50 | - | 0.36 | 0.47 | 0.43 | - | 0.39 | 0.37 | 0.37 | - | 0.35 | 0.36 | 0.37 | - | 0.41 | 0.42 | 0.39 | - | ||||||||||||||||||||||
| Shares Basic | 143.2 | - | 143.1 | 143.0 | 142.9 | - | 142.9 | 142.8 | 142.7 | - | 142.7 | 142.7 | 142.7 | - | 142.5 | 142.7 | 142.6 | - | ||||||||||||||||||||||
| Shares Diluted | 143.6 | - | 143.5 | 143.4 | 143.4 | - | 143.2 | 143.1 | 143.0 | - | 143.1 | 143.1 | 143.1 | - | 143.1 | 143.2 | 143.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 11.3 | 11.3 | 10.8 | 10.8 | 10.5 | 9.9 | 9.8 | 10.1 | 9.8 | 9.4 | 9.1 | 7.8 | 7.2 | 6.5 | 5.9 | 5.6 | 6.0 | - |
| Amortization of Intangibles | 0.3 | 0.4 | 0.6 | 0.9 | 1.2 | 1.6 | 2.0 | 1.0 | 1.3 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | 0.4 | 0.6 | 0.9 | 1.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 160.0 |
| 149.7 |
| 146.4 |
| 159.2 |
| Interest Expense | - | - | - | 144.3 | 31.4 | 6.0 | 14.2 | 30.1 | 18.9 | 9.3 | 5.5 | 4.1 | 4.2 | 4.1 | 5.1 | 8.0 | 13.5 | 17.3 | 35.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 322.3 | 309.6 | 271.8 | 243.3 | 280.9 | 272.0 | 242.4 | 198.0 | 178.2 | 147.2 | 135.9 | 131.8 | 118.6 | 104.6 | 99.4 | 92.2 | 78.4 | 72.4 | 73.8 |
| 23.8 |
| 20.1 |
| 18.6 |
| 20.6 |
| Net Income From Continuing Ops | 263.8 | 253.6 | 223.5 | 199.0 | 234.5 | 227.6 | 202.0 | 164.8 | 150.6 | 120.4 | 104.8 | 100.4 | 89.6 | 78.9 | 74.2 | 68.4 | 59.7 | 53.8 | 53.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 263.8 | 253.6 | 223.5 | 199.0 | 234.5 | 227.6 | 202.0 | 164.8 | 150.6 | 120.4 | 104.8 | 100.4 | 89.6 | 78.9 | 74.2 | 68.4 | 59.7 | 53.8 | 53.2 |
| Net Income Attributable To Parent | 263.8 | 253.6 | 223.5 | 199.0 | 234.5 | 227.6 | 202.0 | 164.8 | 150.6 | 120.4 | 104.8 | 100.4 | 89.6 | 78.9 | 74.2 | 68.4 | 59.7 | 53.8 | 53.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 263.8 | 253.6 | 223.5 | 199.0 | 234.5 | 227.6 | 202.0 | 164.8 | 150.6 | 120.4 | 104.8 | 100.4 | 89.6 | 78.9 | 74.2 | 68.4 | 59.7 | 53.8 | 53.2 |
| 1.91 |
| 1.72 |
| 2.56 |
| EPS Diluted | 1.84 | 1.77 | 1.56 | 1.39 | 1.64 | 1.59 | 1.42 | 1.21 | 1.11 | 0.91 | 1.59 | 1.54 | 1.39 | 1.24 | 1.18 | 2.17 | 1.91 | 1.72 | 2.55 |
| Shares Basic | 143.2 | 143.1 | 142.8 | 142.7 | 142.6 | 142.3 | 142.0 | 135.6 | 135.2 | 132.3 | 66.0 | 64.9 | 64.0 | 63.6 | 63.0 | 31.4 | 31.3 | 31.2 | - |
| Shares Diluted | 143.6 | 143.4 | 143.2 | 142.9 | 143.2 | 143.1 | 142.5 | 136.3 | 136.0 | 132.6 | 66.1 | 65.1 | 64.3 | 63.9 | 63.0 | 31.5 | 31.3 | 31.3 | - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.7 |
| 1.8 |
| 1.9 |
| 2.2 |
| 3.0 |
| 7.2 |
| 6.8 |
| 8.0 |
| 8.0 |
| 7.4 |
| 6.2 |
| 4.6 |
| 4.5 |
| 3.6 |
| 2.6 |
| 2.9 |
| 2.1 |
| 1.8 |
| 1.4 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| 70.6 |
| 67.5 |
| 68.0 |
| 70.6 |
| 63.2 |
| 64.1 |
| 44.5 |
| 49.8 |
| 51.9 |
| 50.7 |
| 45.6 |
| 45.0 |
| 47.5 |
| 44.9 |
| 40.8 |
| 37.7 |
| 38.6 |
| 36.8 |
| 34.2 |
| 34.3 |
| 33.0 |
| 35.2 |
| 55.3 |
| 58.9 |
| 56.4 |
| 56.9 |
| 58.5 |
| 52.9 |
| 53.5 |
| 37.2 |
| 41.4 |
| 43.1 |
| 42.1 |
| 38.3 |
| 38.4 |
| 40.1 |
| 37.6 |
| 34.5 |
| 36.1 |
| 29.4 |
| 28.3 |
| 26.6 |
| 26.7 |
| 25.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.3 |
| 58.9 |
| 56.4 |
| 56.9 |
| 58.5 |
| 52.9 |
| 53.5 |
| 37.2 |
| 41.4 |
| 43.1 |
| 42.1 |
| 38.3 |
| 38.4 |
| 40.1 |
| 37.6 |
| 34.5 |
| 36.1 |
| 29.4 |
| 28.3 |
| 26.6 |
| 26.7 |
| 25.6 |
| 26.8 |
| 56.0 |
| 55.3 |
| 58.9 |
| 56.4 |
| 56.9 |
| 58.5 |
| 52.9 |
| 53.5 |
| 37.2 |
| 41.4 |
| 43.1 |
| 42.1 |
| 38.3 |
| 38.4 |
| 40.1 |
| 37.6 |
| 34.5 |
| 36.1 |
| 29.4 |
| 28.3 |
| 26.6 |
| 26.7 |
| 25.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 56.0 |
| 55.3 |
| 58.9 |
| 56.4 |
| 56.9 |
| 58.5 |
| 52.9 |
| 53.5 |
| 37.2 |
| 41.4 |
| 43.1 |
| 42.1 |
| 38.3 |
| 38.4 |
| 40.1 |
| 37.6 |
| 34.5 |
| 36.1 |
| 29.4 |
| 28.3 |
| 26.6 |
| 26.7 |
| 25.6 |
| 26.8 |
| 0.41 |
| 0.39 |
| 0.40 |
| - |
| 0.37 |
| 0.38 |
| 0.26 |
| - |
| 0.32 |
| 0.31 |
| 0.28 |
| - |
| 0.29 |
| 0.28 |
| 0.25 |
| - |
| 0.44 |
| 0.43 |
| 0.40 |
| - |
| 0.39 |
| 0.41 |
| 142.3 |
| 142.2 |
| 142.1 |
| - |
| 142.0 |
| 142.0 |
| 142.1 |
| - |
| 135.7 |
| 135.7 |
| 135.5 |
| - |
| 135.3 |
| 135.2 |
| 135.1 |
| - |
| 66.1 |
| 66.1 |
| 66.1 |
| - |
| 66.0 |
| 66.0 |
| 143.2 |
| 143.2 |
| 143.0 |
| - |
| 142.5 |
| 142.5 |
| 142.7 |
| - |
| 136.4 |
| 136.2 |
| 136.3 |
| - |
| 136.1 |
| 135.8 |
| 135.6 |
| - |
| 66.4 |
| 66.3 |
| 66.4 |
| - |
| 66.1 |
| 66.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |