| (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 | 111.7 | 254.7 | 160.4 | 121.0 | 143.4 | 227.6 | 140.3 | 155.1 | 255.0 | 514.9 | 112.4 | 2.1 | 59.4 | 862.3 | 59.8 | 116.6 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 647.8 | 679.5 | 778.0 | 688.8 | 1,101.7 | 1,454.4 | 429.1 | 929.0 | 1,386.1 | 1,469.8 | 1,125.7 | 201.9 | 193.9 | 194.9 | 145.0 | 155.8 | 206.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 425.5 | 483.0 | 490.4 | 348.8 | 557.8 | 389.3 | 318.2 | 368.9 | 287.2 | 215.1 | 165.1 | 1,958.8 | 1,902.6 | 1,806.4 | 1,966.3 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 12.4 | 8.2 | 9.6 | 24.8 | 215.4 | 42.5 | 17.5 | 18.5 | 26.2 | 30.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | - | 1.88 | 2.45 | 1.80 | 1.73 | 6.10 | 1.40 | 1.59 | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 63.0 |
| 470.1 |
| 226.2 |
| 150.4 |
| 607.8 |
| 247.3 |
| 45.6 |
| 92.3 |
| 43.9 |
| 143.9 |
| 205.2 |
| 313.5 |
| 266.4 |
| 594.2 |
| 241.2 |
| 213.3 |
| 337.3 |
| 311.1 |
| 235.0 |
| 634.1 |
| 289.6 |
| 298.3 |
| 290.2 |
| 282.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.6 | - | - | - | 0.9 | - | - | - | 3.4 | 1.9 | 1.5 | 0.2 | 1.9 | 7.0 | 6.3 | 6.3 | 5.0 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 41.8 | 39.0 | 33.9 | 42.4 | 61.9 | 44.5 | 41.9 | 48.1 | 72.7 | 147.6 | 22.9 | 12.0 | 74.7 | 374.4 | 65.5 | 74.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 90.9 | 101.3 | 121.0 | 112.3 | 148.4 | 117.6 | 115.0 | 136.4 | 121.4 | 102.0 | 86.9 | 93.1 | 66.8 | 149.4 | 155.0 | 129.9 | 123.6 | 115.8 | 90.7 | 94.3 | 88.4 | 79.9 | 74.1 | 70.4 | 93.8 | 90.1 | 101.9 | 84.6 | 92.3 | 82.1 | 74.5 | 68.0 | 62.6 | 60.0 | 55.2 | 51.9 | 48.0 | 44.8 | 46.8 | 37.1 |
| Interest Expense | - | - | - | - | - | - | - | 28.9 | 22.2 | 15.6 | 5.9 | 12.2 | 16.5 | 77.4 | 74.0 | 57.8 | 39.2 | 42.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | 1,448.6 | - | - | 797.5 | 257.0 | - | - | 1,125.5 | (359.4) | ||||||||||||||||||||||||
| Other Non-Operating Income | 57.5 | 31.4 | 54.7 | (11.9) | (53.3) | 33.1 | 85.0 | 32.6 | 65.7 | (61.7) | 4.7 | 57.0 | 108.5 | (162.6) | 97.1 | (97.9) | 135.3 | |||||||||||||||||||||||
| Pre-Tax Income | 127.4 | 247.1 | 181.2 | 66.7 | 28.3 | 216.1 | 183.4 | 139.6 | 248.0 | 305.6 | 94.2 | 47.1 | 93.2 | 325.3 | 91.5 | (56.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 4.9 | 3.7 | 3.7 | 3.1 | 3.8 | 3.2 | 2.3 | 1.7 | 1.2 | 3.5 | 1.8 | (1.5) | 4.8 | 1.9 | 4.5 | 6.9 | 6.6 | 4.9 | 6.4 | 183.7 | 13.9 | 5.5 | 12.3 | 12.7 | 8.6 | 8.6 |
| Net Income From Continuing Ops | 127.4 | 247.1 | 181.2 | 66.7 | 28.3 | 216.1 | 183.4 | 139.6 | 248.0 | 305.6 | 94.2 | 47.1 | 93.2 | 322.7 | 86.6 | (59.8) | 113.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 127.4 | 247.1 | 181.2 | 66.7 | 28.3 | 216.1 | 183.4 | 139.6 | 248.0 | 305.6 | 94.2 | 47.1 | 93.2 | 322.7 | 86.6 | (59.8) | 113.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 39.3 | 166.1 | 66.5 | 21.6 | (5.0) | 135.5 | 43.6 | 44.8 | 83.6 | 143.0 | 31.9 | 0.5 | 45.8 | 174.9 | 25.5 | (14.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 32.4 | 159.3 | 59.7 | 14.7 | (11.8) | 128.7 | 36.8 | 38.0 | 76.8 | 136.2 | 25.1 | (6.3) | 38.9 | 168.1 | 18.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.27 | - | 0.50 | 0.12 | (0.10) | - | 0.33 | 0.33 | 0.70 | - | 0.23 | (0.06) | 0.39 | - | 0.18 | (0.21) | 0.11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.27 | - | 0.50 | 0.12 | (0.10) | - | 0.33 | 0.33 | 0.70 | - | 0.23 | (0.06) | 0.39 | - | 0.18 | (0.21) | 0.11 | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | 109.2 | - | - | - | 99.2 | - | - | - | 99.1 | - | ||||||||||||||||||||||
| Shares Diluted | - | - | 160.6 | 160.2 | - | - | 160.1 | 160.1 | 109.2 | - | 160.1 | 160.1 | 99.2 | - | 159.9 | 159.9 | 99.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 3.2 | 3.2 | 5.6 | 24.5 | 21.7 | 23.1 | 189.4 | 153.5 | 130.9 | 145.4 | 110.7 | 99.8 | 114.4 | - | - | - |
| Depreciation & Amortization | - | - | 0.0 | 0.0 | 1.6 | 2.3 | 2.1 | 20.3 | 25.9 | 15.8 | 16.2 | 14.0 | 8.0 | 7.1 | 7.4 | 6.6 | 6.5 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 12.6 | 16.9 | 6.6 | 4.0 | 4.0 | 1.7 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 157.1 | 177.2 | 207.2 | 257.1 | 595.5 | 866.4 | 311.7 | 842.5 | 1,000.6 | 1,025.3 | 789.3 | 940.9 | 947.5 | 1,107.1 | 790.6 | 1,644.9 | 1,580.7 |
| - |
| - |
| - |
| 2,565.6 |
| 2,369.6 |
| Interest Expense | - | - | - | 50.3 | 248.4 | 155.3 | 157.7 | 197.2 | 160.1 | 169.9 | 120.6 | 216.8 | 129.9 | 61.2 | 45.8 | 50.9 | 55.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.0 | 25.4 | 8.6 | 6.6 |
| Other Non-Operating Income | 131.6 | 20.8 | 216.3 | 108.5 | (28.1) | 581.8 | (25.5) | 310.5 | 103.8 | 460.5 | 272.2 | (776.4) | 2,947.7 | 7,149.1 | 7,348.9 | 1,201.5 | 6,681.7 |
| Pre-Tax Income | 622.3 | 523.2 | 787.1 | 540.2 | 478.0 | 1,169.8 | 91.9 | 397.0 | 489.3 | 904.9 | 608.6 | (1,515.4) | 2,194.1 | 6,237.0 | 6,703.3 | (287.6) | 5,307.2 |
| 21.1 |
| 26.4 |
| Net Income From Continuing Ops | 622.3 | 523.2 | 787.1 | 540.2 | 463.1 | 1,157.4 | 83.7 | 387.3 | 464.5 | 689.5 | 566.1 | (1,533.0) | 2,175.6 | 6,210.7 | 6,672.4 | (308.6) | 5,280.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 622.3 | 523.2 | 787.1 | 540.2 | 463.1 | 1,157.4 | 83.7 | 387.3 | 464.5 | 689.5 | 566.1 | (1,533.0) | 2,175.6 | 6,210.7 | 6,672.4 | (308.6) | 5,280.8 |
| Net Income Attributable To Parent | 293.5 | 249.2 | 307.5 | 221.2 | 203.6 | 631.7 | 165.7 | 154.8 | 223.4 | 231.5 | 194.7 | 71.3 | 126.3 | 222.0 | 107.8 | (96.0) | (49.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 205.4 | 399.4 | 824.8 | 548.3 | (446.2) | (163.6) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 266.2 | 221.9 | 280.2 | 193.9 | 176.3 | 604.3 | 138.4 | 127.5 | 211.1 | 231.5 | 194.7 | 71.3 | 126.3 | 222.0 | 107.8 | (96.0) | (49.5) |
| - |
| EPS Diluted | - | 1.88 | 2.45 | 1.80 | 1.73 | 6.10 | 1.40 | 1.59 | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | 107.6 | 102.0 | 99.0 | 98.5 | 80.0 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | 118.2 | 114.5 | 107.6 | 102.0 | 99.0 | 98.5 | 80.0 | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 5.3 |
| 8.6 |
| 4.9 |
| 4.2 |
| 6.4 |
| 5.9 |
| 6.5 |
| 4.9 |
| 86.9 |
| 50.1 |
| 47.6 |
| 43.0 |
| 38.1 |
| 39.4 |
| 33.0 |
| 40.2 |
| 24.1 |
| 34.4 |
| 32.2 |
| 32.4 |
| 32.3 |
| 32.9 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 6.6 |
| 6.6 |
| 6.6 |
| 6.5 |
| 6.5 |
| 6.6 |
| 6.4 |
| 5.9 |
| 3.0 |
| 3.0 |
| 3.8 |
| 4.1 |
| 3.9 |
| 4.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.2 |
| 4.2 |
| 4.2 |
| 0.1 |
| 4.2 |
| 8.4 |
| 4.2 |
| 3.6 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.0 |
| 274.1 |
| 152.6 |
| 112.8 |
| 326.9 |
| 134.3 |
| 56.9 |
| 61.4 |
| 59.1 |
| 93.7 |
| 245.5 |
| 265.9 |
| 237.5 |
| 373.8 |
| 191.2 |
| 184.6 |
| 251.0 |
| 239.6 |
| 169.8 |
| 423.4 |
| 192.6 |
| 210.2 |
| 202.3 |
| 191.6 |
| 33.0 |
| 43.2 |
| 36.9 |
| 35.9 |
| 35.4 |
| 41.7 |
| 44.6 |
| 47.5 |
| 59.9 |
| 44.0 |
| 45.8 |
| 44.6 |
| 39.5 |
| 35.5 |
| 40.6 |
| 41.1 |
| 35.8 |
| 44.3 |
| 48.8 |
| 33.8 |
| 32.4 |
| 26.7 |
| - |
| - |
| 1,691.4 |
| 3,061.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 124.7 |
| 188.0 |
| 224.7 |
| 160.3 |
| 79.9 |
| 160.0 |
| (425.7) |
| 50.6 |
| 24.2 |
| 75.8 |
| 160.0 |
| (95.2) |
| 99.6 |
| 41.9 |
| 57.5 |
| 210.1 |
| 83.0 |
| 90.4 |
| 77.1 |
| 97.8 |
| 89.5 |
| 58.3 |
| 117.3 |
| 240.3 |
| 198.3 |
| 225.6 |
| 505.6 |
| 273.3 |
| 68.7 |
| 190.9 |
| (440.9) |
| 100.8 |
| (16.1) |
| 123.4 |
| 188.9 |
| 125.2 |
| 149.7 |
| 70.6 |
| 143.8 |
| 281.6 |
| 148.2 |
| 301.0 |
| 174.1 |
| 186.0 |
| 177.4 |
| 149.4 |
| 237.2 |
| 194.5 |
| 222.5 |
| 503.3 |
| 271.6 |
| 67.5 |
| 187.4 |
| (442.7) |
| 102.3 |
| (20.9) |
| 121.5 |
| 184.4 |
| 118.3 |
| 143.1 |
| 65.8 |
| 137.4 |
| 97.8 |
| 134.4 |
| 295.4 |
| 161.8 |
| 173.3 |
| 168.8 |
| 140.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.2 |
| 194.5 |
| 222.5 |
| 503.3 |
| 271.6 |
| 67.5 |
| 187.4 |
| (442.7) |
| 102.3 |
| (20.9) |
| 121.5 |
| 184.4 |
| 118.3 |
| 143.1 |
| 65.8 |
| 137.4 |
| 97.8 |
| 134.4 |
| 295.4 |
| 161.8 |
| 173.3 |
| 168.8 |
| 140.8 |
| 17.7 |
| 140.2 |
| 97.0 |
| 108.9 |
| 285.5 |
| 166.0 |
| 52.4 |
| 108.2 |
| (160.9) |
| 61.3 |
| (9.8) |
| 49.3 |
| 54.1 |
| 82.9 |
| 56.7 |
| 31.1 |
| 52.7 |
| 13.4 |
| 45.8 |
| 117.3 |
| 54.9 |
| 59.3 |
| 58.3 |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.4) |
| 10.9 |
| 133.3 |
| 90.2 |
| 102.1 |
| 278.7 |
| 159.2 |
| 45.6 |
| 101.4 |
| (167.7) |
| 54.5 |
| (16.6) |
| 42.4 |
| 47.3 |
| 74.5 |
| 52.8 |
| 31.1 |
| 52.7 |
| 13.4 |
| 45.8 |
| 117.3 |
| 54.9 |
| 59.3 |
| 58.3 |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.0 |
| 160.0 |
| 160.1 |
| - |
| 160.1 |
| 160.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |