| (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 | 699.0 | 667.0 | 603.0 | 578.0 | 592.0 | 558.0 | 507.0 | 474.0 | 438.0 | 403.0 | 385.0 | 369.0 | 400.0 | 374.0 | 365.0 | 365.0 | ||||||||||||||||||||||||
| (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 | 2,547.0 | 2,440.0 | 1,977.0 | 1,557.0 | 1,506.0 | 1,568.0 | 1,287.0 | 2,580.0 | 2,366.0 | 1,927.0 | 1,475.0 | 1,256.0 | 1,115.0 | 1,128.0 | 1,192.5 | 1,444.6 | 988.3 | 1,169.8 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 8,011.0 | 7,782.0 | 7,339.0 | 6,230.0 | 2,686.0 | 1,372.0 | 1,133.0 | 1,726.0 | 1,392.0 | 908.0 | 606.0 | 492.0 | 416.0 | 304.0 | 270.3 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 440.0 | 414.0 | 288.0 | 257.0 | 156.0 | 151.0 | 77.0 | 68.0 | 71.0 | 256.0 | 62.0 | 43.0 | 47.0 | 33.0 | 30.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 2.33 | 2.23 | 1.75 | 1.43 | 3.78 | 3.27 | 2.44 | 2.11 | 2.30 | 1.09 | 1.28 | 0.80 | 0.79 | 0.74 | 0.89 | 1.39 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 402.0 |
| 378.0 |
| 360.0 |
| 362.0 |
| 468.0 |
| 340.0 |
| 324.0 |
| 316.0 |
| 307.0 |
| 631.0 |
| 643.0 |
| 586.0 |
| 720.0 |
| 634.0 |
| 558.0 |
| 553.0 |
| 621.0 |
| 593.0 |
| 487.0 |
| 438.0 |
| 409.0 |
| 215.0 |
| 366.0 |
| 387.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 68.0 | 62.0 | 62.0 | 61.0 | 62.0 | 59.0 | 153.0 | 52.0 | 50.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1,947.0 | 2,072.0 | 2,101.0 | 1,891.0 | 1,718.0 | 1,863.0 | 1,888.0 | 1,828.0 | 1,760.0 | 1,695.0 | 1,643.0 | 1,545.0 | 1,347.0 | 1,111.0 | 783.0 | 460.0 | 332.0 | 350.0 | 325.0 | 307.0 | 390.0 | 280.0 | 240.0 | 244.0 | 369.0 | 418.0 | 468.0 | 432.0 | 408.0 | 385.0 | 363.0 | 333.0 | 311.0 | 282.0 | 243.0 | 206.0 | 177.0 | 160.0 | 157.0 | 144.0 |
| Interest Expense | - | - | - | - | - | - | - | - | 1,013.0 | 965.0 | 910.0 | 851.0 | 710.0 | 546.0 | 310.0 | 112.0 | 50.0 | 55.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 1,288.0 | 1,300.0 | 1,312.0 | 1,104.0 | 1,055.0 | 1,040.0 | 909.0 | 880.0 | 866.0 | 816.0 | 840.0 | 652.0 | 761.0 | 689.0 | 523.0 | 392.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 117.0 | 99.0 | 126.0 | 98.0 | 91.0 | 71.0 | 75.0 | 71.0 | 71.0 | 77.0 | 68.0 | 51.0 | 61.0 | 56.0 | 40.0 | 32.0 | 28.0 | 35.0 | 28.0 | 35.0 | 53.0 | 12.0 | 32.0 | 15.0 | 18.0 | 18.0 | 20.0 | 15.0 | 15.0 | 19.0 | 18.0 | 13.0 | 21.0 | 200.0 | 21.0 | 17.0 | 18.0 | 7.0 | 15.0 | 13.0 |
| Net Income From Continuing Ops | 1,171.0 | 1,201.0 | 1,186.0 | 1,006.0 | 964.0 | 969.0 | 834.0 | 809.0 | 795.0 | 739.0 | 772.0 | 601.0 | 700.0 | 633.0 | 483.0 | 360.0 | 366.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1,171.0 | 1,201.0 | 1,186.0 | 1,006.0 | 964.0 | 969.0 | 834.0 | 809.0 | 795.0 | 739.0 | 772.0 | 601.0 | 700.0 | 633.0 | 483.0 | 360.0 | 366.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 267.0 | 284.0 | 263.0 | 224.0 | 213.0 | 217.0 | 184.0 | 179.0 | 175.0 | 160.0 | 167.0 | 125.0 | 148.0 | 136.0 | 99.0 | 72.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 904.0 | 917.0 | 923.0 | 782.0 | 751.0 | 752.0 | 650.0 | 630.0 | 620.0 | 579.0 | 605.0 | 476.0 | 552.0 | 497.0 | 384.0 | 288.0 | 293.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 267.0 | 284.0 | 263.0 | 224.0 | 213.0 | 217.0 | 184.0 | 179.0 | 175.0 | 160.0 | 167.0 | 125.0 | 148.0 | 136.0 | 99.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.60 | - | 0.59 | 0.51 | 0.49 | - | 0.42 | 0.42 | 1.63 | - | 1.57 | 1.21 | 1.44 | - | 0.98 | 0.73 | 0.74 | - | 0.44 | 1.01 | 1.18 | - | 0.59 | 0.41 | 0.60 | - | 0.46 | 0.43 | 0.65 | - | 0.52 | 0.57 | 0.64 | - | 0.44 | 0.33 | 0.35 | - | 0.30 | 0.41 |
| EPS Diluted | 0.59 | - | 0.59 | 0.51 | 0.48 | - | 0.42 | 0.41 | 1.61 | - | 1.56 | 1.20 | 1.42 | - | 0.97 | 0.72 | 0.74 | - | ||||||||||||||||||||||
| Shares Basic | 445.4 | - | 444.1 | 438.5 | 435.7 | - | 435.0 | 430.9 | 107.1 | - | 106.2 | 103.6 | 103.0 | - | 101.8 | 98.9 | 98.2 | - | ||||||||||||||||||||||
| Shares Diluted | 448.4 | - | 446.5 | 441.4 | 439.5 | - | 438.1 | 434.5 | 108.1 | - | 107.0 | 104.5 | 104.0 | - | 102.6 | 99.7 | 99.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 2,182.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 253.0 | 247.0 | 314.0 | 211.0 | 165.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | 3.0 | 10.0 | 16.0 | 16.0 | 2.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 280.2 |
| 172.5 |
| 121.6 |
| 437.2 |
| Interest Expense | - | - | - | 3,436.0 | 1,018.0 | 224.0 | 261.0 | 643.0 | 463.0 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 5,004.0 | 4,771.0 | 3,695.0 | 3,069.0 | 1,998.0 | 1,787.0 | 1,256.0 | 1,157.0 | 1,196.0 | 1,049.0 | 761.0 | 458.0 | 506.0 | - | - | - | - | - | - |
| 53.9 |
| 60.3 |
| 54.1 |
| 128.4 |
| Net Income From Continuing Ops | 4,564.0 | 4,357.0 | 3,407.0 | 2,812.0 | 1,842.0 | 1,636.0 | 1,179.0 | 1,089.0 | 1,125.0 | 793.0 | 699.0 | 415.0 | 459.0 | 418.0 | 497.0 | 687.2 | 277.1 | 484.1 | 1,121.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4,564.0 | 4,357.0 | 3,407.0 | 2,812.0 | 1,842.0 | 1,636.0 | 1,179.0 | 1,089.0 | 1,125.0 | 793.0 | 699.0 | 415.0 | 459.0 | 418.0 | 497.0 | 687.2 | 277.1 | 484.1 | 1,121.6 |
| Net Income Attributable To Parent | 1,038.0 | 984.0 | 755.0 | 600.0 | 380.0 | 308.0 | 195.0 | 161.0 | 169.0 | 76.0 | 84.0 | 49.0 | 44.5 | 37.0 | 41.8 | 61.9 | (9.6) | 35.8 | 93.0 |
| Less: Minority Interest | 3,526.0 | 3,373.0 | 2,652.0 | 2,212.0 | 1,462.0 | 1,328.0 | 984.0 | 928.0 | 956.0 | 717.0 | 615.0 | 366.0 | 414.0 | 381.0 | 456.3 | 625.3 | 286.7 | 448.4 | 1,028.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,038.0 | 984.0 | 755.0 | 600.0 | 380.0 | 308.0 | 195.0 | 161.0 | 169.0 | 76.0 | 84.0 | 49.0 | 45.0 | 37.0 | 40.7 | 61.0 | (9.6) | 32.9 | 93.0 |
| (0.23) |
| 0.80 |
| 2.30 |
| EPS Diluted | 2.32 | 2.22 | 1.73 | 1.42 | 3.75 | 3.24 | 2.42 | 2.10 | 2.28 | 1.07 | 1.25 | 0.78 | 0.77 | 0.73 | 0.89 | 1.37 | (0.23) | 0.79 | 2.24 |
| Shares Basic | 445.4 | 440.9 | 432.4 | 419.9 | 100.5 | 94.2 | 79.9 | 76.1 | 73.4 | 69.9 | 66.0 | 61.0 | 56.5 | 49.7 | 46.8 | 43.9 | 41.9 | 41.0 | 40.4 |
| Shares Diluted | 448.4 | 443.9 | 436.0 | 423.4 | 101.3 | 95.0 | 80.6 | 76.8 | 74.3 | 70.9 | 67.3 | 62.5 | 57.7 | 50.9 | 47.1 | 44.4 | 42.5 | 41.8 | 41.5 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 33.0 |
| 85.0 |
| 55.0 |
| 45.0 |
| 48.0 |
| 113.0 |
| 131.0 |
| 177.0 |
| 173.0 |
| 162.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 394.0 |
| 373.0 |
| 234.0 |
| 541.0 |
| 639.0 |
| 392.0 |
| 334.0 |
| 222.0 |
| 308.0 |
| 312.0 |
| 281.0 |
| 225.0 |
| 339.0 |
| 309.0 |
| 276.0 |
| 271.0 |
| 340.0 |
| 364.0 |
| 268.0 |
| 204.0 |
| 213.0 |
| - |
| 183.0 |
| 213.0 |
| 338.0 |
| 206.0 |
| 506.0 |
| 586.0 |
| 380.0 |
| 302.0 |
| 207.0 |
| 290.0 |
| 294.0 |
| 261.0 |
| 210.0 |
| 324.0 |
| 290.0 |
| 258.0 |
| 258.0 |
| 319.0 |
| 164.0 |
| 247.0 |
| 187.0 |
| 195.0 |
| 21.0 |
| 168.0 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.0 |
| 206.0 |
| 506.0 |
| 586.0 |
| 380.0 |
| 302.0 |
| 207.0 |
| 290.0 |
| 294.0 |
| 261.0 |
| 210.0 |
| 324.0 |
| 290.0 |
| 258.0 |
| 258.0 |
| 319.0 |
| 164.0 |
| 247.0 |
| 187.0 |
| 195.0 |
| 21.0 |
| 168.0 |
| 200.0 |
| 73.0 |
| 67.0 |
| 42.0 |
| 92.0 |
| 107.0 |
| 71.0 |
| 46.0 |
| 32.0 |
| 46.0 |
| 44.0 |
| 36.0 |
| 32.0 |
| 49.0 |
| 43.0 |
| 39.0 |
| 41.0 |
| 46.0 |
| (2.0) |
| 31.0 |
| 23.0 |
| 24.0 |
| 4.0 |
| 20.0 |
| 27.0 |
| 271.0 |
| 164.0 |
| 414.0 |
| 479.0 |
| 309.0 |
| 256.0 |
| 175.0 |
| 244.0 |
| 250.0 |
| 225.0 |
| 178.0 |
| 275.0 |
| 247.0 |
| 219.0 |
| 217.0 |
| 273.0 |
| 166.0 |
| 216.0 |
| 164.0 |
| 171.0 |
| 17.0 |
| 148.0 |
| 173.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 73.0 |
| 67.0 |
| 42.0 |
| 92.0 |
| 107.0 |
| 71.0 |
| 46.0 |
| 32.0 |
| 46.0 |
| 44.0 |
| 36.0 |
| 32.0 |
| 49.0 |
| 43.0 |
| 39.0 |
| 41.0 |
| 46.0 |
| (2.0) |
| 31.0 |
| 23.0 |
| 24.0 |
| 4.0 |
| 20.0 |
| 27.0 |
| 0.43 |
| 1.00 |
| 1.16 |
| - |
| 0.58 |
| 0.40 |
| 0.60 |
| - |
| 0.45 |
| 0.43 |
| 0.64 |
| - |
| 0.51 |
| 0.57 |
| 0.63 |
| - |
| 0.43 |
| 0.32 |
| 0.34 |
| - |
| 0.30 |
| 0.40 |
| 96.2 |
| 91.4 |
| 90.8 |
| - |
| 78.5 |
| 77.4 |
| 76.8 |
| - |
| 76.7 |
| 75.9 |
| 75.1 |
| - |
| 74.6 |
| 72.5 |
| 71.5 |
| - |
| 71.1 |
| 69.1 |
| 68.0 |
| - |
| 67.1 |
| 65.0 |
| 97.0 |
| 92.2 |
| 91.8 |
| - |
| 79.1 |
| 78.0 |
| 77.6 |
| - |
| 77.3 |
| 76.6 |
| 76.0 |
| - |
| 75.4 |
| 73.3 |
| 72.5 |
| - |
| 72.0 |
| 70.1 |
| 69.2 |
| - |
| 68.5 |
| 66.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |