| (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 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 785.8 | 780.9 | 750.3 | 648.9 | 515.6 | 449.2 | 473.3 | 373.8 | 360.4 | 345.6 | 356.6 | 406.6 | 485.3 | 493.6 | 260.8 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 30.0 | 29.0 | 55.6 | 83.4 | 77.9 | 68.5 | 20.5 | 21.4 | 48.4 | 15.4 | 26.0 | (17.6) | 37.3 | (8.7) | 3.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 4.99 | 4.60 | 4.25 | 3.85 | 3.46 | 2.85 | 1.32 | 0.92 | 1.59 | 0.88 | 1.03 | (0.37) | 1.58 | 1.85 | 0.35 | 0.67 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.8 | 5.0 | 5.3 | 5.1 | 5.1 | 4.8 | 5.4 | 5.3 | 5.3 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.0 | 1.3 | 1.2 | 1.2 | 1.2 | 1.4 | 1.5 | 1.5 | 1.5 | 1.8 | 1.7 | 1.7 | 1.7 | 2.1 | 2.1 | 2.2 | 2.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 194.1 | 197.2 | 200.1 | 194.3 | 189.2 | 190.2 | 189.0 | 187.7 | 183.4 | 176.2 | 165.7 | 158.0 | 149.0 | 145.7 | 134.7 | 122.2 | 112.9 | 112.6 | 112.1 | 113.5 | 111.0 | 113.0 | 114.9 | 121.7 | 123.7 | 91.2 | 93.7 | 94.3 | 94.7 | 95.1 | 94.1 | 88.0 | 83.2 | 83.2 | 90.4 | 85.9 | 86.2 | 86.8 | 90.6 | 87.9 |
| Interest Expense | - | - | - | - | - | - | - | - | 39.3 | 32.7 | 23.9 | 18.3 | 13.1 | 10.4 | 8.2 | 7.1 | 7.8 | 8.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 68.8 | 47.4 | 61.4 | 65.9 | 59.4 | 52.8 | 61.8 | 71.3 | 67.9 | 68.4 | 65.9 | 65.8 | 65.1 | 68.1 | 62.5 | 59.4 | 54.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 14.9 | (8.5) | 9.5 | 14.1 | 13.9 | 2.4 | 14.8 | 20.1 | 18.2 | 21.8 | 21.0 | 21.6 | 18.9 | 21.8 | 20.6 | 18.9 | 16.6 | 15.3 | 19.6 | 19.3 | 14.2 | 6.6 | 6.3 | 7.2 | 0.3 | (2.1) | 1.0 | 10.9 | 11.6 | 18.5 | 12.3 | 9.6 | 8.0 | 1.7 | 0.6 | 4.0 | 9.2 | 10.8 | 3.6 | 5.9 |
| Net Income From Continuing Ops | 53.9 | 55.9 | 51.8 | 51.8 | 45.6 | 50.3 | 47.0 | 51.1 | 49.7 | 46.6 | 44.9 | 44.2 | 46.2 | 46.4 | 41.9 | 40.4 | 37.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 53.9 | 55.9 | 51.8 | 51.8 | 45.6 | 50.3 | 47.0 | 51.1 | 49.7 | 46.6 | 44.9 | 44.2 | 46.2 | 46.4 | 41.9 | 40.4 | 37.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 53.9 | 55.9 | 51.8 | 51.8 | 45.6 | 50.3 | 47.0 | 51.1 | 49.7 | 46.6 | 44.9 | 44.2 | 46.2 | 46.4 | 41.9 | 40.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 53.9 | 55.9 | 51.8 | 51.8 | 45.6 | 50.3 | 47.0 | 51.1 | 49.7 | 46.6 | 44.9 | 44.2 | 46.2 | 46.4 | 41.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.26 | - | 1.17 | 1.15 | 1.01 | - | 1.01 | 1.09 | 1.06 | - | 0.95 | 0.93 | 0.97 | - | 0.88 | 0.84 | 0.77 | - | 0.82 | 0.79 | 0.57 | - | 0.50 | 0.39 | 0.00 | - | 0.11 | 0.44 | 0.43 | - | 0.45 | 0.36 | 0.31 | - | 0.00 | 0.30 | 0.27 | - | 0.27 | 0.25 |
| EPS Diluted | 1.26 | - | 1.16 | 1.15 | 1.00 | - | 1.00 | 1.08 | 1.05 | - | 0.95 | 0.93 | 0.96 | - | 0.87 | 0.84 | 0.76 | - | ||||||||||||||||||||||
| Shares Basic | 42.8 | - | 44.4 | 44.9 | 45.3 | - | 46.6 | 47.0 | 47.1 | - | 47.1 | 47.3 | 47.6 | - | 47.6 | 48.1 | 49.0 | - | ||||||||||||||||||||||
| Shares Diluted | 43.0 | - | 44.7 | 45.0 | 45.5 | - | 46.8 | 47.1 | 47.3 | - | 47.4 | 47.5 | 47.9 | - | 47.9 | 48.4 | 49.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 20.2 | 20.5 | 20.9 | 20.4 | 15.8 | 14.1 | 12.7 | 8.5 | 8.9 | 9.0 | 9.4 | 9.0 | 10.2 | 10.3 | 4.8 | 5.5 | 5.8 | - |
| Amortization of Intangibles | 4.7 | 4.9 | 5.9 | 6.9 | 8.5 | 9.8 | 11.1 | 1.2 | 1.3 | 1.5 | 1.7 | 1.9 | 2.2 | 2.6 | 0.2 | 0.1 | 0.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 297.3 |
| 303.8 |
| 319.5 |
| Interest Expense | - | - | - | 88.0 | 33.5 | 41.8 | 64.9 | 51.0 | 44.5 | 41.5 | 57.2 | 69.2 | 76.8 | 84.0 | 103.5 | 156.4 | 168.6 | 188.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 243.5 | 234.1 | 253.7 | 265.2 | 244.1 | 214.6 | 94.8 | 75.3 | 132.8 | 68.1 | 85.2 | (20.1) | 122.4 | 89.7 | 27.9 | 35.3 | 5.5 | 29.9 |
| 0.9 |
| (4.3) |
| 7.0 |
| Net Income From Continuing Ops | 213.5 | 205.1 | 198.2 | 181.9 | 166.2 | 146.2 | 74.3 | 53.8 | 84.4 | 52.6 | 59.2 | (2.5) | 85.2 | 98.4 | 24.6 | 34.5 | 9.8 | 22.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 213.5 | 205.1 | 198.2 | 181.9 | 166.2 | 146.2 | 74.3 | 53.8 | 84.4 | 52.6 | 59.2 | (2.5) | 85.2 | 98.4 | 24.6 | 34.5 | 9.8 | 22.9 |
| Net Income Attributable To Parent | 213.5 | 205.1 | 198.2 | 181.9 | 166.2 | 146.2 | 74.3 | 53.8 | 84.4 | 52.6 | 59.2 | (2.5) | 85.2 | 98.4 | 24.6 | 34.5 | 9.8 | 22.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 1.3 | 6.5 | 6.5 | 12.0 | 13.9 | 13.9 | 13.9 | 13.9 | 13.9 | 9.9 | 4.8 | 5.3 | 4.8 |
| Net Income To Common Shareholders | 213.5 | 205.1 | 198.2 | 181.9 | 166.2 | 144.9 | 67.8 | 47.3 | 72.4 | 38.8 | 45.3 | (16.4) | 71.3 | 84.6 | 14.6 | 29.6 | (18.2) | 18.1 |
| (0.50) |
| 0.75 |
| EPS Diluted | 4.97 | 4.58 | 4.23 | 3.83 | 3.44 | 2.81 | 1.32 | 0.92 | 1.52 | 0.88 | 1.03 | (0.37) | 1.50 | 1.73 | 0.35 | 0.67 | (0.50) | 0.75 |
| Shares Basic | 42.8 | 44.6 | 46.6 | 47.3 | 48.0 | 51.0 | 51.4 | 51.3 | 45.4 | 43.9 | 43.9 | 44.2 | 45.0 | 45.7 | 41.6 | 44.4 | - | - |
| Shares Diluted | 43.0 | 44.8 | 46.9 | 47.6 | 48.4 | 51.4 | 51.6 | 51.7 | - | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 11.2 |
| 12.8 |
| 14.3 |
| 15.4 |
| 16.6 |
| 18.6 |
| 12.0 |
| 12.9 |
| 13.2 |
| 12.9 |
| 13.1 |
| 11.9 |
| 10.4 |
| 9.2 |
| 9.7 |
| 9.9 |
| 10.4 |
| 11.6 |
| 12.6 |
| 13.7 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 61.3 |
| 60.1 |
| 44.6 |
| 29.9 |
| 33.7 |
| 29.0 |
| 2.1 |
| (3.1) |
| 8.4 |
| 34.9 |
| 35.0 |
| 43.3 |
| 35.4 |
| 29.2 |
| 24.9 |
| 18.8 |
| 3.9 |
| 21.1 |
| 24.4 |
| 26.4 |
| 18.7 |
| 20.2 |
| 33.3 |
| 41.7 |
| 40.8 |
| 30.4 |
| 23.3 |
| 27.4 |
| 21.8 |
| 1.8 |
| (1.0) |
| 7.4 |
| 24.0 |
| 23.5 |
| 24.7 |
| 23.1 |
| 19.6 |
| 16.9 |
| 17.1 |
| 3.3 |
| 17.1 |
| 15.2 |
| 15.6 |
| 15.1 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.3 |
| 41.7 |
| 40.8 |
| 30.4 |
| 23.3 |
| 27.4 |
| 21.8 |
| 1.8 |
| (1.0) |
| 7.4 |
| 24.0 |
| 23.5 |
| 24.7 |
| 23.1 |
| 19.6 |
| 16.9 |
| 17.1 |
| 3.3 |
| 17.1 |
| 15.2 |
| 15.6 |
| 15.1 |
| 14.3 |
| 37.5 |
| 33.3 |
| 41.7 |
| 40.8 |
| 30.4 |
| 23.3 |
| 27.4 |
| 21.8 |
| 1.8 |
| (1.0) |
| 7.4 |
| 24.0 |
| 23.5 |
| 24.7 |
| 23.1 |
| 19.6 |
| 16.9 |
| 17.1 |
| 3.3 |
| 17.1 |
| 15.2 |
| 15.6 |
| 15.1 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 40.4 |
| 37.5 |
| 33.3 |
| 41.7 |
| 40.8 |
| 29.1 |
| 21.7 |
| 25.8 |
| 20.2 |
| 0.2 |
| (2.6) |
| 5.8 |
| 22.4 |
| 21.8 |
| 23.1 |
| 19.6 |
| 16.2 |
| 13.5 |
| 13.6 |
| (0.1) |
| 13.6 |
| 11.7 |
| 12.1 |
| 11.7 |
| 10.9 |
| 0.81 |
| 0.78 |
| 0.56 |
| - |
| 0.50 |
| 0.39 |
| 0.00 |
| - |
| 0.11 |
| 0.43 |
| 0.42 |
| - |
| 0.42 |
| 0.35 |
| 0.30 |
| - |
| 0.00 |
| 0.30 |
| 0.26 |
| - |
| 0.26 |
| 0.25 |
| 51.1 |
| 51.6 |
| 51.4 |
| - |
| 51.3 |
| 51.3 |
| 51.4 |
| - |
| 51.3 |
| 51.3 |
| 51.3 |
| - |
| 44.0 |
| 44.0 |
| 44.0 |
| - |
| 43.9 |
| 43.9 |
| 43.9 |
| - |
| 43.9 |
| 43.9 |
| 51.5 |
| 52.0 |
| 51.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |