| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | 412.2 | 404.9 | 420.7 | 390.7 | 284.7 | 193.7 | 173.7 |
| Interest Expense | 130.9 | 128.0 | 123.4 | 102.6 | 78.3 | 58.8 | |
| Tax & Net | |||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 23.3 | 32.9 | (13.5) |
| Net Income From Continuing Ops | 426.3 | 493.4 | 508.1 | 428.4 | 241.6 | 330.8 | |
| Per Share | |||||||
| EPS Basic | 4.70 | 3.95 | 3.93 | 4.04 | 3.29 | 2.65 | 2.10 |
| EPS Diluted | 4.70 | 3.95 | 3.93 | 4.04 | 3.29 | 2.65 | 2.10 |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 5.4 | 5.8 | 4.9 | 5.9 | 5.1 | 5.2 | 4.6 | 5.4 | 4.2 | 5.1 | 4.3 | 4.5 | 4.1 | 4.6 | 4.0 | 4.2 | 3.2 | ||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||
| Interest Income | 105.3 | 102.8 | 103.3 | 100.9 | 98.0 | 110.0 | 110.6 | 100.0 | 100.1 | 100.7 | 99.4 | 97.3 | 93.4 | 86.3 | 75.0 | 64.0 | 59.4 | - | 50.5 | - | - |
| Interest Expense | 34.0 | 31.8 | 32.5 | 32.5 | 31.2 | 34.0 | 33.5 | 29.2 | 26.8 | 24.4 | 26.4 | 26.8 | 25.0 | 23.1 | 21.2 | 17.3 | 16.7 | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (23.4) | 6.6 | 8.6 | 8.1 | 5.8 | 2.1 | 10.3 | 5.1 | - | 12.3 | - | - |
| Net Income From Continuing Ops | 49.0 | 131.1 | 123.7 | 122.5 | 116.1 | 174.2 | 124.0 | 102.7 | 107.1 | 139.1 | 103.3 | 106.5 | 79.6 | 106.3 | 55.3 | 14.7 | 65.2 | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | 49.0 | 131.1 | 123.7 | 122.5 | 116.1 | 174.2 | 124.0 | 102.7 | 107.1 | 139.1 | 103.3 | 106.5 | 79.6 | 106.3 | 55.3 | 14.7 | 65.2 | ||||
| Net Income Attributable To Parent | 49.0 | 131.1 | 123.7 | 122.5 | 116.1 | 174.2 | 124.0 | 102.7 | 107.1 | 139.1 | 103.3 | 106.5 | 79.6 | 106.3 | 55.3 | 14.7 | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | 49.0 | 131.1 | 123.7 | 122.5 | 116.1 | 174.2 | 124.0 | 102.7 | 107.1 | 139.1 | 103.3 | 106.5 | 79.6 | 106.3 | 55.3 | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | 0.93 | - | 0.97 | 0.99 | 0.97 | - | 0.96 | 0.97 | 1.02 | - | 0.99 | 1.06 | 1.02 | - | 0.83 | 0.75 | 0.73 | - | 0.71 | - | - |
| EPS Diluted | 0.93 | - | 0.97 | 0.99 | 0.97 | - | 0.96 | 0.97 | 1.02 | - | 0.99 | 1.06 | 1.02 | - | 0.83 | 0.75 | 0.73 | - | |||
| Shares Basic | 90.7 | - | 89.6 | 89.3 | 88.7 | - | 87.5 | 86.2 | 85.1 | - | 82.9 | 80.8 | 79.6 | - | 75.0 | 73.3 | 71.7 | - | |||
| Shares Diluted | 90.7 | - | 89.6 | 89.3 | 88.7 | - | 87.5 | 86.2 | 85.1 | - | 82.9 | 80.8 | 79.6 | - | 75.0 | 73.3 | 71.7 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 22.0 | 21.7 | 19.3 | 18.0 | 16.1 | 12.5 | 12.7 |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| 49.6 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - |
| 29.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 426.3 | 493.4 | 508.1 | 428.4 | 241.6 | 330.8 | 29.4 |
| Net Income Attributable To Parent | 426.3 | 493.4 | 508.1 | 428.4 | 241.6 | 330.8 | 29.4 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 426.3 | 493.4 | 508.1 | 428.4 | 241.6 | 330.8 | 29.4 |
| Shares Basic | 90.7 | 89.4 | 86.8 | 81.9 | 74.5 | 69.0 | 65.7 |
| Shares Diluted | 90.7 | 89.4 | 86.8 | 81.9 | 74.5 | 69.0 | 65.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.4 |
| 84.0 |
| 95.1 |
| 57.3 |
| - |
| - |
| - |
| - |
| 94.4 |
| 84.0 |
| 95.1 |
| 57.3 |
| 65.2 |
| 94.4 |
| 84.0 |
| 95.1 |
| 57.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 65.2 |
| 94.4 |
| 84.0 |
| 95.1 |
| 57.3 |
| 0.71 |
| - |
| - |
| 69.0 |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| - |