| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | 929.2 | 908.5 | 812.4 | 688.3 | 444.5 | 361.2 | 288.4 | 228.0 | 162.6 | 103.5 | 57.3 | 34.5 | 20.6 | 15.3 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 43.8 | 37.2 | 11.8 | 8.9 | 34.1 | 43.8 | (12.2) | 5.4 | (5.4) | (2.2) | 3.4 | 13.8 | 7.4 | 0.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 2.62 | 2.25 | 1.72 | 1.67 | 4.02 | 3.87 | 1.46 | 0.45 | 1.28 | 2.75 | 0.40 | 0.66 | 0.42 | 1.38 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 6.9 | - | - | - | 7.0 | - | - | - | 5.0 | - | - | - | 5.2 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 233.9 | 239.7 | 231.4 | 224.3 | 213.1 | 212.6 | 208.9 | 198.4 | 192.4 | 186.5 | 180.6 | 169.7 | 151.4 | 136.6 | 115.8 | 99.2 | 92.8 | 92.2 | 92.8 | 88.0 | 88.2 | 83.0 | 75.1 | 66.8 | 63.5 | 61.8 | 61.1 | 55.1 | 49.9 | 44.8 | 41.9 | 41.0 | 35.0 | 30.5 | 28.2 | 24.3 | 20.4 | 16.9 | 15.6 | 13.4 |
| Interest Expense | - | - | - | - | - | - | - | - | 102.3 | 97.0 | 91.2 | 85.4 | 69.4 | 50.7 | 31.9 | 19.3 | 15.0 | 14.6 | ||||||||||||||||||||||
| Income From Equity Investments | (0.8) | 23.8 | (1.5) | (2.7) | (2.2) | (2.7) | (1.4) | (1.8) | (5.0) | 0.0 | (1.0) | (2.1) | (3.0) | (1.8) | 29.1 | 119.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 40.1 | 61.9 | 36.6 | 31.2 | 13.1 | 13.2 | 17.8 | 36.1 | 22.1 | 17.5 | 42.8 | 19.0 | 3.6 | 0.7 | 44.4 | 122.3 | 42.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 10.1 | 15.8 | 10.1 | 7.8 | 3.5 | 3.4 | 4.8 | 9.1 | (5.5) | 1.3 | 3.0 | 1.4 | 3.2 | (1.1) | 1.5 | 25.3 | 8.4 | 17.6 | 9.4 | 12.6 | 4.2 | (17.6) | 11.7 | 1.5 | (7.8) | 2.1 | 2.4 | 0.7 | 0.3 | (3.0) | (3.2) | 0.5 | 0.3 | 1.6 | (5.1) | 0.4 | 0.8 | (3.0) | 2.6 | 0.6 |
| Net Income From Continuing Ops | 29.9 | 46.1 | 26.5 | 23.4 | 9.7 | 9.8 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 | 17.5 | 0.4 | 1.8 | 42.9 | 97.0 | 34.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 29.9 | 46.1 | 26.5 | 23.4 | 9.7 | 9.8 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 | 17.5 | 0.4 | 1.8 | 42.9 | 97.0 | 34.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 30.0 | 46.2 | 26.5 | 23.4 | 9.7 | 9.9 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 | 17.5 | 0.4 | 1.8 | 42.9 | 97.0 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Less: Preferred Dividends | 2.1 | - | 1.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 27.9 | 44.1 | 25.6 | 23.4 | 9.7 | 9.9 | 13.0 | 27.0 | 27.6 | 16.2 | 39.8 | 17.5 | 0.4 | 1.8 | 42.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.61 | - | 0.56 | 0.51 | 0.21 | - | 0.28 | 0.60 | 0.62 | - | 0.89 | 0.40 | 0.01 | - | 0.97 | 2.22 | 0.79 | - | 0.78 | 1.48 | 0.92 | - | 0.83 | 0.09 | (0.19) | - | 0.10 | 0.12 | 0.06 | - | 0.36 | 0.36 | 0.31 | - | 0.34 | 0.28 | 0.18 | - | 0.10 | 0.00 |
| EPS Diluted | 0.60 | - | 0.55 | 0.51 | 0.21 | - | 0.28 | 0.59 | 0.60 | - | 0.88 | 0.39 | 0.01 | - | 0.96 | 2.16 | 0.76 | - | ||||||||||||||||||||||
| Shares Basic | 46.1 | - | 45.8 | 45.6 | 45.4 | - | 45.1 | 45.0 | 44.8 | - | 44.4 | 44.3 | 44.2 | - | 43.9 | 43.8 | 43.7 | - | ||||||||||||||||||||||
| Shares Diluted | 46.5 | - | 46.2 | 45.8 | 45.8 | - | 46.0 | 45.5 | 45.6 | - | 45.3 | 44.8 | 45.0 | - | 44.8 | 44.8 | 45.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 30.4 | 23.3 | 21.3 | 20.8 | 21.4 | 21.7 | 20.0 | 16.4 | 10.3 | 4.3 | 3.4 | 2.2 | 1.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 343.0 |
| 117.0 |
| 64.4 |
| 93.7 |
| 87.9 |
| 54.6 |
| 25.4 |
| 14.6 |
| 8.9 |
| 5.9 |
| 4.5 |
| Income From Equity Investments | 18.8 | 17.4 | (10.9) | (6.0) | 144.3 | (1.7) | (14.7) | (7.9) | (0.4) | (0.5) | 0.0 | (0.0) | (2.2) | (2.8) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 169.8 | 142.8 | 89.2 | 82.8 | 210.3 | 210.8 | 47.4 | 23.5 | 46.0 | 98.3 | 17.2 | 34.4 | 17.4 | 27.9 |
| 125.9 |
| 105.6 |
| 77.4 |
| 73.9 |
| 176.2 |
| 167.0 |
| 59.5 |
| 18.0 |
| 51.4 |
| 100.5 |
| 13.8 |
| 20.6 |
| 10.0 |
| 27.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 125.9 | 105.6 | 77.4 | 73.9 | 176.2 | 167.0 | 59.5 | 18.0 | 51.4 | 100.5 | 13.8 | 20.6 | 10.0 | 27.9 |
| Net Income Attributable To Parent | 126.2 | 105.9 | 77.5 | 73.9 | 176.2 | 167.0 | 59.5 | 18.0 | 51.4 | 100.5 | 13.8 | 20.6 | 10.0 | 28.1 |
| Less: Minority Interest | (0.3) | (0.2) | (0.1) | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.1) |
| Less: Preferred Dividends | - | 3.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 121.1 | 102.8 | 77.5 | 73.9 | 176.2 | 167.0 | 59.5 | 18.0 | 51.4 | 100.5 | 13.8 | 20.6 | 10.0 | 28.1 |
| 2.60 |
| 2.23 |
| 1.69 |
| 1.64 |
| 3.92 |
| 3.71 |
| 1.43 |
| 0.44 |
| 1.24 |
| 2.65 |
| 0.39 |
| 0.65 |
| 0.41 |
| 1.37 |
| Shares Basic | 46.1 | 45.7 | 45.0 | 44.4 | 43.9 | 43.2 | 40.7 | 40.2 | 40.1 | 36.6 | 34.2 | 31.1 | 24.0 | 20.3 |
| Shares Diluted | 46.5 | 46.0 | 45.8 | 45.1 | 44.9 | 45.1 | 41.8 | 41.1 | 41.4 | 37.9 | 35.1 | 32.0 | 24.4 | 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 16.5 |
| 18.3 |
| 20.7 |
| 23.7 |
| 25.9 |
| 23.3 |
| 23.8 |
| 23.6 |
| 21.2 |
| 19.3 |
| 16.0 |
| 14.2 |
| 13.9 |
| 10.5 |
| 7.6 |
| 7.1 |
| 6.0 |
| 4.8 |
| 4.5 |
| 3.9 |
| 3.5 |
| (2.1) |
| 3.0 |
| (1.3) |
| (2.3) |
| (1.2) |
| (8.7) |
| (1.2) |
| (2.2) |
| (2.5) |
| (1.8) |
| (2.4) |
| (1.7) |
| (2.0) |
| - |
| (0.4) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 43.2 |
| 76.2 |
| 43.6 |
| 12.0 |
| 45.5 |
| 5.3 |
| (15.4) |
| 8.9 |
| 6.3 |
| 5.6 |
| 2.7 |
| 7.5 |
| 11.1 |
| 14.7 |
| 12.8 |
| 73.3 |
| 7.8 |
| 10.2 |
| 6.9 |
| 2.5 |
| 6.0 |
| 0.7 |
| 30.1 |
| 33.8 |
| 63.6 |
| 39.4 |
| 29.6 |
| 33.8 |
| 3.8 |
| (7.6) |
| 6.8 |
| 3.9 |
| 4.9 |
| 2.4 |
| 10.5 |
| 14.3 |
| 14.3 |
| 12.5 |
| 71.7 |
| 12.9 |
| 9.8 |
| 6.1 |
| 5.5 |
| 3.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.1 |
| 33.8 |
| 63.6 |
| 39.4 |
| 29.6 |
| 33.8 |
| 3.8 |
| (7.6) |
| 6.8 |
| 3.9 |
| 4.9 |
| 2.4 |
| 10.5 |
| 14.3 |
| 14.3 |
| 12.5 |
| 71.7 |
| 12.9 |
| 9.8 |
| 6.1 |
| 5.5 |
| 3.5 |
| 0.1 |
| 34.5 |
| 30.1 |
| 33.8 |
| 63.6 |
| 39.4 |
| 29.6 |
| 33.8 |
| 3.8 |
| (7.6) |
| 6.8 |
| 3.9 |
| 4.9 |
| 2.4 |
| 10.5 |
| 14.3 |
| 14.3 |
| 12.5 |
| 71.7 |
| 12.9 |
| 9.8 |
| 6.1 |
| 5.5 |
| 3.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 34.5 |
| 30.1 |
| 33.8 |
| 63.6 |
| 39.4 |
| 29.6 |
| 33.8 |
| 3.8 |
| (7.6) |
| 6.8 |
| 3.9 |
| 4.9 |
| 2.4 |
| 10.5 |
| 14.3 |
| 14.3 |
| 12.5 |
| 71.7 |
| 12.9 |
| 9.8 |
| 6.1 |
| 5.5 |
| 3.5 |
| 0.1 |
| 0.76 |
| 1.41 |
| 0.88 |
| - |
| 0.81 |
| 0.09 |
| (0.19) |
| - |
| 0.09 |
| 0.12 |
| 0.06 |
| - |
| 0.34 |
| 0.34 |
| 0.30 |
| - |
| 0.33 |
| 0.27 |
| 0.17 |
| - |
| 0.10 |
| 0.00 |
| 43.3 |
| 43,173.3 |
| 42,673.6 |
| - |
| 40.5 |
| 40.5 |
| 40.3 |
| - |
| 40.2 |
| 40.2 |
| 40.2 |
| - |
| 40.1 |
| 40.0 |
| 39.9 |
| - |
| 37.4 |
| 34.6 |
| 34.5 |
| - |
| 34.2 |
| 34.2 |
| 45.0 |
| 45,062.4 |
| 44,696.9 |
| - |
| 41.5 |
| 41.1 |
| 41.1 |
| - |
| 41.1 |
| 41.0 |
| 40.9 |
| - |
| 41.7 |
| 41.6 |
| 41.4 |
| - |
| 38.6 |
| 35.9 |
| 35.6 |
| - |
| 35.0 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |