| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 657.0 | 642.5 | 642.2 | 608.0 | 431.2 | 342.1 | 379.6 | 308.8 | 276.7 | 188.8 | 133.4 | 85.9 | 79.9 | 80.2 | 87.6 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 21.2 | 21.5 | 30.3 | 32.7 | 46.6 | 32.2 | 17.7 | 18.8 | 13.6 | 22.9 | 12.2 | 10.9 | 10.6 | 8.6 | 10.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.18 | 1.17 | 1.65 | 1.70 | 2.43 | 1.79 | 1.02 | 1.77 | 1.54 | 1.32 | 1.00 | 1.22 | 1.19 | 0.96 | 1.13 | 1.14 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2.6 | - | - | - | 2.5 | - | - | - | 2.9 | - | - | - | 3.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 6.5 | 6.3 | 6.9 | 7.3 | 5.9 | 6.7 | 6.2 | 5.3 | 4.9 | 4.9 | 5.1 | 5.5 | 4.6 | 4.9 | 4.6 | 4.6 | 3.6 | |||||||||||||||||||||||
| Total Operating Expenses | 73.4 | 84.1 | 76.3 | 71.5 | 64.3 | 64.8 | 63.7 | 58.6 | 58.7 | 60.2 | 64.5 | 62.9 | 61.3 | 59.7 | 59.0 | 58.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 168.3 | 171.7 | 162.2 | 154.8 | 153.7 | 159.6 | 161.5 | 159.4 | 161.6 | 160.4 | 158.4 | 150.1 | 139.0 | 130.3 | 110.5 | 99.4 | 91.0 | 88.5 | 85.4 | 83.3 | 84.9 | 92.6 | 93.0 | 95.9 | 98.2 | 77.1 | 76.9 | 78.4 | 76.4 | 72.4 | 71.4 | 70.1 | 62.8 | 47.9 | 48.0 | 46.9 | 46.0 | 39.9 | 37.3 | 33.1 |
| Interest Expense | - | - | - | - | - | - | - | - | 75.4 | 72.6 | 67.4 | 58.0 | 40.2 | 23.8 | 14.5 | 8.6 | 6.8 | 7.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 27.1 | 16.8 | 22.5 | 24.9 | 28.3 | 27.2 | 32.7 | 31.5 | 39.2 | 36.3 | 27.0 | 36.9 | 36.6 | 70.7 | 51.1 | 38.4 | 33.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.5 | 3.8 | 5.2 | 5.8 | 6.8 | 5.1 | 7.5 | 7.1 | 10.6 | 8.6 | 6.5 | 9.0 | 8.7 | 17.4 | 12.3 | 8.9 | 8.0 | 4.1 | 7.4 | 10.1 | 10.7 | 10.4 | (2.6) | 5.9 | 4.0 | 3.2 | 6.3 | 4.5 | 4.8 | 4.3 | 5.3 | 3.0 | 1.0 | 10.2 | 5.7 | 3.2 | 3.8 | 3.0 | 4.8 | 1.9 |
| Net Income From Continuing Ops | 20.5 | 13.1 | 17.4 | 19.1 | 21.5 | 22.2 | 25.2 | 24.4 | 28.6 | 27.8 | 20.5 | 27.9 | 27.9 | 53.3 | 38.8 | 29.5 | 25.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 20.5 | 13.1 | 17.4 | 19.1 | 21.5 | 22.2 | 25.2 | 24.4 | 28.6 | 27.8 | 20.5 | 27.9 | 27.9 | 53.3 | 38.8 | 29.5 | 25.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 20.5 | 13.1 | 17.3 | 19.0 | 21.5 | 21.9 | 25.1 | 24.4 | 28.7 | 27.7 | 20.7 | 27.8 | 27.9 | 53.3 | 38.6 | 29.0 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.1 | 0.0 | (0.0) | 0.3 | 0.1 | 0.1 | (0.1) | 0.1 | (0.1) | 0.1 | 0.0 | 0.0 | 0.2 | 0.5 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 20.5 | 13.1 | 17.3 | 16.2 | 20.5 | 20.9 | 24.1 | 23.4 | 27.7 | 26.7 | 19.7 | 26.8 | 26.9 | 52.3 | 37.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.36 | - | 0.30 | 0.28 | 0.35 | - | 0.42 | 0.40 | 0.47 | - | 0.33 | 0.45 | 0.46 | - | 0.64 | 0.48 | 0.42 | - | 0.40 | 0.49 | 0.53 | - | (0.10) | 0.31 | 0.28 | - | 0.50 | 0.37 | 0.43 | - | 0.50 | 0.33 | 0.12 | - | 0.40 | 0.24 | 0.38 | - | 0.36 | 0.16 |
| EPS Diluted | 0.36 | - | 0.30 | 0.28 | 0.35 | - | 0.42 | 0.40 | 0.47 | - | 0.33 | 0.45 | 0.46 | - | 0.64 | 0.47 | 0.42 | - | ||||||||||||||||||||||
| Shares Basic | 57.0 | - | 57.0 | 57.7 | 58.1 | - | 58.1 | 58.4 | 58.8 | - | 59.1 | 59.1 | 58.8 | - | 58.7 | 58.9 | 58.7 | - | ||||||||||||||||||||||
| Shares Diluted | 57.0 | - | 57.0 | 57.7 | 58.1 | - | 58.1 | 58.4 | 58.8 | - | 59.1 | 59.2 | 58.9 | - | 58.8 | 59.0 | 58.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 10.3 | 10.9 | 12.3 | 11.7 | 9.4 | 8.5 | 8.4 | 8.7 | 6.3 | 4.8 | 3.3 | 2.9 | 2.8 | 2.6 | 2.5 | 2.2 | 2.0 |
| Amortization of Intangibles | 3.5 | 3.6 | 3.3 | 4.0 | 4.7 | - | - | - | 3.8 | 2.0 | 0.6 | 0.0 | - | - | - | - | - | - |
| Other Operating Expenses | 27.0 | 26.4 | 23.1 | 20.0 | 17.6 | 15.5 | 16.6 | 15.0 | 13.5 | 10.8 | 7.7 | 5.5 | 5.2 | 5.4 | 5.7 | 6.0 | 6.3 | 5.6 |
| Total Operating Expenses | 305.3 | 296.2 | 245.9 | 248.9 | 234.9 | 226.9 | 246.4 | 189.1 | 186.3 | 126.5 | 102.9 | 60.8 | 57.8 | 59.2 | 52.4 | 52.7 | 53.6 | 50.5 |
| - |
| - |
| - |
| - |
| 95.4 |
| 101.4 |
| 95.9 |
| Interest Expense | - | - | - | 238.2 | 53.7 | 36.8 | 66.7 | 52.8 | 36.2 | 19.6 | 13.2 | 9.0 | 7.5 | 9.6 | 14.1 | 18.1 | 24.3 | 30.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 91.3 | 92.5 | 130.7 | 136.8 | 193.9 | 142.2 | 81.0 | 107.4 | 85.5 | 65.3 | 35.2 | 31.2 | 30.5 | 24.9 | 30.9 | 32.2 | 30.8 | 24.8 |
| 11.5 |
| 10.4 |
| 9.2 |
| Net Income From Continuing Ops | 70.1 | 71.0 | 100.4 | 104.1 | 147.4 | 110.1 | 63.3 | 88.6 | 71.9 | 42.5 | 23.0 | 20.3 | 19.9 | 16.3 | 20.0 | 20.7 | 20.4 | 15.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 70.1 | 71.0 | 100.4 | 104.1 | 147.4 | 110.1 | 63.3 | 88.6 | 71.9 | 42.5 | 23.0 | 20.3 | 19.9 | 16.3 | 20.0 | 20.7 | 20.4 | 15.7 |
| Net Income Attributable To Parent | 70.0 | 71.0 | 100.1 | 104.0 | 146.6 | 110.1 | 63.3 | 88.6 | 71.9 | 42.5 | 23.0 | 20.3 | 19.9 | 16.3 | 20.0 | 20.7 | 20.4 | 15.7 |
| Less: Minority Interest | 0.1 | 0.0 | 0.3 | 0.0 | 0.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 1.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 2.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 3.2 |
| Net Income To Common Shareholders | 67.1 | 67.1 | 96.0 | 100.0 | 142.6 | 106.1 | 61.2 | 88.6 | 71.9 | 42.5 | 23.0 | 20.3 | 19.9 | 16.3 | 20.0 | 20.7 | 20.4 | 12.5 |
| 1.12 |
| 0.98 |
| EPS Diluted | 1.18 | 1.17 | 1.65 | 1.70 | 2.42 | 1.78 | 1.02 | 1.75 | 1.51 | 1.28 | 0.98 | 1.21 | 1.19 | 0.95 | 1.12 | 1.14 | 1.12 | 0.98 |
| Shares Basic | 57.0 | 57.4 | 58.3 | 58.9 | 58.7 | 59.4 | 59.9 | 50.2 | 46.8 | 32.1 | 23.1 | 16.6 | 16.7 | 17.1 | 17.7 | 18.2 | 18.1 | 12.7 |
| Shares Diluted | 57.0 | 57.4 | 58.3 | 59.0 | 58.9 | 59.6 | 60.1 | 50.7 | 47.7 | 33.1 | 23.5 | 16.8 | 16.8 | 17.2 | 17.8 | 18.2 | 18.2 | 12.8 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.4 |
| - |
| 1.5 |
| 1.5 |
| 1.6 |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 14.4 |
| 0.2 |
| 0.2 |
| 0.7 |
| 16.2 |
| 0.3 |
| 0.0 |
| 0.0 |
| 14.4 |
| 0.1 |
| 0.1 |
| 0.3 |
| 11.6 |
| 0.8 |
| 0.5 |
| 0.6 |
| 10.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 7.2 |
| 0.4 |
| 0.1 |
| 57.5 |
| 64.8 |
| 58.7 |
| 51.7 |
| 51.7 |
| 70.9 |
| 56.8 |
| 55.9 |
| 62.8 |
| 47.6 |
| 43.4 |
| 50.9 |
| 47.3 |
| 39.1 |
| 39.5 |
| 50.9 |
| 56.8 |
| 27.7 |
| 30.7 |
| 37.1 |
| 31.0 |
| 32.5 |
| 25.0 |
| 28.6 |
| 8.3 |
| 9.3 |
| 11.3 |
| 14.7 |
| 16.2 |
| 17.2 |
| 18.6 |
| 13.7 |
| 13.5 |
| 13.6 |
| 12.0 |
| 10.5 |
| 9.9 |
| 8.6 |
| 7.1 |
| 5.4 |
| 5.0 |
| 4.7 |
| 4.5 |
| 4.2 |
| 3.4 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 31.5 |
| 40.6 |
| 43.4 |
| 43.5 |
| (7.5) |
| 24.5 |
| 20.6 |
| 26.6 |
| 31.3 |
| 23.4 |
| 26.0 |
| 31.0 |
| 29.3 |
| 18.7 |
| 6.4 |
| 20.1 |
| 18.5 |
| 10.8 |
| 15.8 |
| 9.0 |
| 13.9 |
| 5.6 |
| 22.7 |
| 24.2 |
| 30.6 |
| 32.7 |
| 33.1 |
| (4.9) |
| 18.6 |
| 16.5 |
| 23.5 |
| 25.0 |
| 19.0 |
| 21.2 |
| 16.5 |
| 24.1 |
| 15.7 |
| 15.7 |
| 10.0 |
| 12.8 |
| 7.7 |
| 12.0 |
| 6.1 |
| 9.1 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| 24.2 |
| 30.6 |
| 32.7 |
| 33.1 |
| (4.9) |
| 18.6 |
| 16.5 |
| 23.5 |
| 25.0 |
| 19.0 |
| 21.2 |
| 16.5 |
| 24.1 |
| 15.7 |
| 15.7 |
| 10.0 |
| 12.8 |
| 7.7 |
| 12.0 |
| 6.1 |
| 9.1 |
| 3.7 |
| 25.8 |
| 22.7 |
| 24.2 |
| 30.6 |
| 32.7 |
| 33.1 |
| (4.9) |
| 18.6 |
| 16.5 |
| 23.5 |
| 25.0 |
| 19.0 |
| 21.2 |
| 16.5 |
| 24.1 |
| 15.7 |
| 15.7 |
| 10.0 |
| 12.8 |
| 7.7 |
| 12.0 |
| 6.1 |
| 9.1 |
| 3.7 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 24.8 |
| 21.7 |
| 23.2 |
| 29.6 |
| 31.7 |
| 32.1 |
| (6.0) |
| 18.6 |
| 16.5 |
| 23.5 |
| 25.0 |
| 19.0 |
| 21.2 |
| 16.5 |
| 24.1 |
| 15.7 |
| 15.7 |
| 10.0 |
| 12.8 |
| 7.7 |
| 12.0 |
| 6.1 |
| 9.1 |
| 3.7 |
| 0.39 |
| 0.49 |
| 0.53 |
| - |
| (0.10) |
| 0.31 |
| 0.27 |
| - |
| 0.49 |
| 0.37 |
| 0.42 |
| - |
| 0.50 |
| 0.32 |
| 0.12 |
| - |
| 0.39 |
| 0.23 |
| 0.36 |
| - |
| 0.35 |
| 0.16 |
| 59.3 |
| 59.7 |
| 59.8 |
| - |
| 59.9 |
| 59.9 |
| 59.9 |
| - |
| 50.5 |
| 50.7 |
| 49.5 |
| - |
| 47.7 |
| 47.7 |
| 43.9 |
| - |
| 32.2 |
| 32.1 |
| 31.9 |
| - |
| 25.4 |
| 22.5 |
| 59.5 |
| 60.0 |
| 60.1 |
| - |
| 59.9 |
| 60.0 |
| 60.5 |
| - |
| 51.0 |
| 51.3 |
| 50.2 |
| - |
| 48.6 |
| 48.7 |
| 44.8 |
| - |
| 33.1 |
| 33.1 |
| 33.1 |
| - |
| 25.9 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |