| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 152.2 | 131.7 | 128.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 775.5 | 784.1 | 836.4 | 838.4 | 591.1 | 530.0 | 546.5 | 610.7 | 574.6 | 507.2 | 456.0 | 469.8 | 388.8 | 329.1 | 39.0 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 47.4 | 49.0 | 31.0 | 31.1 | 36.8 | 118.0 | 133.1 | 63.7 | 34.2 | 110.1 | 83.5 | 70.9 | 65.6 | 70.7 | (1.1) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.73 | 2.64 | 1.74 | 1.69 | 1.61 | 4.64 | 5.02 | 2.44 | 1.28 | 1.36 | 1.48 | 2.10 | 1.18 | 1.43 | (0.10) | (0.12) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.2 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 184.3 | 193.8 | 200.3 | 197.2 | 192.8 | 208.6 | 211.0 | 207.1 | 209.6 | 216.8 | 216.8 | 213.4 | 191.4 | 180.0 | 156.5 | 135.1 | 119.5 | 123.1 | 125.2 | 134.8 | 146.9 | 136.9 | 129.8 | 134.9 | 144.9 | 151.8 | 160.9 | 149.0 | 148.9 | 152.9 | 148.3 | 140.0 | 133.4 | 133.7 | 128.9 | 136.3 | 108.2 | 118.3 | 115.3 | 114.2 |
| Interest Expense | - | - | - | - | - | - | - | - | 106.0 | 105.5 | 101.1 | 95.2 | 69.7 | 56.5 | 33.0 | 23.1 | 19.5 | 18.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 50.4 | 53.1 | 60.8 | 49.5 | 57.6 | 44.2 | 42.4 | 29.6 | 38.1 | 38.1 | 52.5 | 27.1 | 31.4 | 36.2 | 42.5 | 47.5 | 30.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 11.4 | 10.2 | 14.1 | 11.6 | 13.1 | 6.3 | 9.5 | 6.7 | 8.6 | 7.1 | 13.2 | 7.2 | 3.6 | 9.6 | 9.2 | 12.1 | 5.8 | 20.7 | 28.3 | 31.2 | 37.8 | 39.3 | 46.8 | 31.8 | 15.1 | 13.6 | 21.5 | 18.5 | 10.1 | 8.1 | 7.6 | 11.0 | 7.5 | 51.4 | 18.0 | 25.8 | 15.0 | 17.6 | 33.0 | 18.4 |
| Net Income From Continuing Ops | 39.0 | 42.9 | 46.7 | 37.9 | 44.5 | 37.9 | 32.9 | 22.9 | 29.5 | 31.0 | 39.3 | 19.9 | 27.8 | 26.6 | 33.3 | 35.3 | 24.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 39.0 | 42.9 | 46.7 | 37.9 | 44.5 | 37.9 | 32.9 | 22.9 | 29.5 | 31.0 | 39.3 | 19.9 | 27.8 | 26.6 | 33.3 | 35.3 | 24.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 37.8 | 41.6 | 45.8 | 36.1 | 42.1 | 35.5 | 29.7 | 20.3 | 27.7 | 28.7 | 37.0 | 18.1 | 25.8 | 25.6 | 32.1 | 33.3 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.2 | 1.3 | 0.9 | 1.8 | 2.4 | 2.4 | 3.2 | 2.6 | 1.9 | 2.3 | 2.3 | 1.8 | 2.0 | 1.0 | 1.2 | 2.1 | 1.9 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 37.8 | 41.6 | 45.8 | 36.1 | 42.1 | 35.5 | 29.7 | 20.3 | 27.7 | 28.7 | 37.0 | 18.1 | 25.8 | 25.6 | 32.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.64 | - | 0.74 | 0.57 | 0.65 | - | 0.46 | 0.31 | 0.42 | - | 0.57 | 0.28 | 0.40 | - | 0.50 | 0.45 | 0.28 | - | 1.16 | 1.21 | 1.46 | - | 1.70 | 1.42 | 0.55 | - | 0.87 | 0.62 | 0.41 | - | 0.38 | 0.35 | 0.25 | - | 0.31 | 0.64 | 0.27 | - | 0.53 | 0.32 |
| EPS Diluted | 0.64 | - | 0.74 | 0.57 | 0.65 | - | 0.46 | 0.31 | 0.42 | - | 0.57 | 0.28 | 0.40 | - | 0.50 | 0.45 | 0.28 | - | ||||||||||||||||||||||
| Shares Basic | 59.1 | - | 62.1 | 63.6 | 64.6 | - | 64.9 | 65.1 | 65.2 | - | 65.1 | 65.0 | 64.9 | - | 64.6 | 73.7 | 79.1 | - | ||||||||||||||||||||||
| Shares Diluted | 59.2 | - | 62.2 | 63.6 | 64.6 | - | 64.9 | 65.1 | 65.2 | - | 65.1 | 65.1 | 65.0 | - | 64.7 | 73.8 | 79.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.9 | 7.4 | 7.2 |
| Depreciation & Amortization | - | 18.1 | 22.7 | 23.3 | 26.8 | 28.4 | 27.9 | 27.3 | 30.8 | - | - | - | - | - | - | 1.7 | 1.8 | 2.0 |
| Amortization of Intangibles | - | 1.0 | 1.8 | 2.9 | 4.0 | 5.1 | 6.3 | 7.6 | 8.0 | 8.3 | 10.2 | 12.4 | 11.1 | 11.1 | 2.0 | 1.5 | 1.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 11.0 |
| 8.2 |
| - |
| Interest Expense | - | - | - | 371.5 | 132.1 | 107.0 | 122.3 | 171.7 | 141.3 | 85.4 | 58.4 | 61.3 | 27.6 | 32.9 | 10.2 | 9.0 | 9.0 | 9.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 213.9 | 221.1 | 154.3 | 149.1 | 156.1 | 504.1 | 564.4 | 282.7 | 155.0 | 243.3 | 231.4 | 283.5 | 178.2 | 197.4 | (6.2) | (11.5) | (1.6) | (3.5) |
| (5.0) |
| (1.0) |
| (1.3) |
| Net Income From Continuing Ops | 166.5 | 172.0 | 123.2 | 118.0 | 119.3 | 386.1 | 431.3 | 219.0 | 120.8 | 133.1 | 147.9 | 212.6 | 112.6 | 126.7 | (5.1) | (6.5) | (0.5) | (2.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 38.4 | 14.0 | 4.9 | - | - | - | - | - | - | - | - | - |
| Net Income | 166.5 | 172.0 | 123.2 | 118.0 | 119.3 | 386.1 | 469.7 | 233.0 | 125.7 | 133.1 | 147.9 | 212.6 | 112.6 | 126.7 | (5.1) | (6.5) | (0.5) | (2.1) |
| Net Income Attributable To Parent | 161.3 | 165.6 | 113.2 | 109.6 | 113.1 | 374.5 | 447.8 | 225.3 | 121.4 | 132.5 | 145.9 | 211.0 | 111.7 | 125.3 | (5.6) | (6.5) | (0.5) | (2.1) |
| Less: Minority Interest | 5.2 | 6.4 | 10.0 | 8.3 | 6.2 | 11.6 | 21.8 | 7.7 | 4.3 | 0.6 | 2.1 | 1.6 | 0.9 | 1.4 | 0.5 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 1.9 | 5.7 | 4.3 | 0.3 | - | 12.9 | 10.3 |
| Net Income To Common Shareholders | 161.3 | 165.6 | 113.2 | 109.6 | 113.1 | 374.5 | 447.8 | 225.3 | 121.4 | 132.5 | 145.9 | 208.2 | 105.9 | 121.0 | (5.9) | (6.5) | (13.5) | (12.4) |
| (0.24) |
| (0.22) |
| EPS Diluted | 2.72 | 2.64 | 1.74 | 1.69 | 1.60 | 4.61 | 5.01 | 2.44 | 1.28 | 1.36 | 1.48 | 2.09 | 1.17 | 1.40 | (0.10) | (0.12) | (0.24) | (0.22) |
| Shares Basic | 59.1 | 62.7 | 65.0 | 65.0 | 70.4 | 80.7 | 89.3 | 92.3 | 95.0 | 97.1 | 98.4 | 99.1 | 89.7 | 84.4 | 58.8 | 56.5 | 56.5 | 56.5 |
| Shares Diluted | 59.2 | 62.7 | 65.0 | 65.0 | 70.6 | 81.2 | 89.3 | 92.4 | 95.1 | 97.4 | 98.6 | 100.0 | 90.6 | 90.3 | 58.8 | 56.5 | 56.5 | 56.5 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 26.9 |
| 41.2 |
| 29.5 |
| 27.9 |
| 30.4 |
| 34.5 |
| 41.1 |
| 48.3 |
| 41.7 |
| 40.6 |
| 38.2 |
| 38.0 |
| 35.2 |
| 29.9 |
| 25.0 |
| 24.0 |
| 20.3 |
| 16.1 |
| 14.2 |
| 16.1 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.5 |
| 123.7 |
| 133.2 |
| 161.7 |
| 156.4 |
| 205.9 |
| 136.4 |
| 65.6 |
| 59.7 |
| 97.9 |
| 80.6 |
| 44.6 |
| 32.7 |
| 44.7 |
| 45.4 |
| 32.2 |
| 65.0 |
| 48.4 |
| 88.6 |
| 41.3 |
| 53.1 |
| 85.5 |
| 50.2 |
| 64.8 |
| 95.4 |
| 101.9 |
| 123.9 |
| 117.1 |
| 159.0 |
| 104.6 |
| 50.5 |
| 46.1 |
| 76.4 |
| 62.0 |
| 34.4 |
| 24.6 |
| 37.1 |
| 34.4 |
| 24.7 |
| 13.7 |
| 30.4 |
| 62.8 |
| 26.3 |
| 35.5 |
| 52.5 |
| 31.7 |
| - |
| - |
| - |
| - |
| 3.7 |
| 0.7 |
| 30.8 |
| 3.2 |
| 5.6 |
| 5.3 |
| (2.3) |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.8 |
| 95.4 |
| 101.9 |
| 123.9 |
| 120.9 |
| 159.8 |
| 135.4 |
| 53.6 |
| 51.7 |
| 81.7 |
| 59.8 |
| 39.8 |
| 29.6 |
| 37.1 |
| 34.4 |
| 24.7 |
| 13.7 |
| 30.4 |
| 62.8 |
| 26.3 |
| 35.5 |
| 52.5 |
| 31.7 |
| 22.3 |
| 62.2 |
| 92.9 |
| 99.1 |
| 120.3 |
| 116.4 |
| 153.3 |
| 128.5 |
| 49.6 |
| 49.3 |
| 79.4 |
| 57.8 |
| 38.8 |
| 28.1 |
| 35.8 |
| 33.1 |
| 24.4 |
| 13.4 |
| 30.2 |
| 62.5 |
| 26.4 |
| 35.3 |
| 51.9 |
| 31.1 |
| 2.6 |
| 2.5 |
| 2.9 |
| 3.6 |
| 4.4 |
| 6.5 |
| 6.9 |
| 4.0 |
| 2.4 |
| 2.3 |
| 2.0 |
| 1.0 |
| 1.4 |
| 1.3 |
| 1.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| (0.1) |
| 0.2 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.3 |
| 22.3 |
| 62.2 |
| 92.9 |
| 99.1 |
| 120.3 |
| 116.4 |
| 153.3 |
| 128.5 |
| 49.6 |
| 49.3 |
| 79.4 |
| 57.8 |
| 38.8 |
| 28.1 |
| 35.8 |
| 33.1 |
| 24.4 |
| 13.4 |
| 30.2 |
| 62.5 |
| 26.4 |
| 35.3 |
| 51.9 |
| 31.1 |
| 1.15 |
| 1.21 |
| 1.46 |
| - |
| 1.70 |
| 1.42 |
| 0.55 |
| - |
| 0.86 |
| 0.62 |
| 0.41 |
| - |
| 0.38 |
| 0.35 |
| 0.25 |
| - |
| 0.31 |
| 0.63 |
| 0.27 |
| - |
| 0.53 |
| 0.32 |
| 80.1 |
| 81.7 |
| 82.2 |
| - |
| 90.2 |
| 90.2 |
| 90.5 |
| - |
| 91.7 |
| 93.4 |
| 93.7 |
| - |
| 94.6 |
| 95.3 |
| 96.0 |
| - |
| 96.1 |
| 98.2 |
| 98.4 |
| - |
| 98.5 |
| 98.5 |
| 80.5 |
| 82.2 |
| 82.7 |
| - |
| 90.2 |
| 90.2 |
| 90.6 |
| - |
| 91.8 |
| 93.4 |
| 93.7 |
| - |
| 94.6 |
| 95.4 |
| 96.1 |
| - |
| 96.3 |
| 98.4 |
| 98.8 |
| - |
| 98.6 |
| 98.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |