| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | 125.6 | 118.4 | 130.8 | 127.4 | 122.4 | 137.3 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 3,516.8 | 3,269.9 | 2,601.7 | 2,206.8 | 1,454.2 | 638.6 | 663.3 | 730.4 | 632.0 | 495.3 | 447.1 | 399.2 | 389.7 | 341.8 | 344.7 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 196.8 | 172.1 | 141.3 | 169.3 | 116.4 | 61.3 | 29.1 | 52.2 | 17.9 | 72.9 | 66.2 | 46.2 | 38.3 | 41.6 | 36.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.92 | 1.80 | 1.69 | 1.95 | 1.51 | 1.68 | 1.37 | 1.39 | 1.23 | 0.69 | 1.05 | 1.01 | 0.96 | 1.00 | 0.95 | 0.76 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| 31.5 |
| 31.8 |
| 32.2 |
| 30.2 |
| 29.6 |
| 30.0 |
| 27.8 |
| 31.0 |
| 32.6 |
| 32.9 |
| 33.8 |
| 31.5 |
| 32.9 |
| 31.2 |
| 32.3 |
| 31.0 |
| 32.5 |
| 30.1 |
| 30.1 |
| 29.7 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 12.2 | - | - | - | 9.5 | - | - | - | 9.7 | - | - | - | 9.1 | 9.4 | 9.2 | 10.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 25.6 | 26.0 | 26.2 | 19.6 | 6.8 | 7.2 | 7.4 | 7.4 | 5.5 | 5.9 | 6.0 | 6.1 | 6.2 | 6.8 | 7.1 | 7.2 | 4.8 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 877.4 | 897.3 | 917.2 | 825.0 | 630.4 | 662.1 | 679.9 | 663.7 | 596.0 | 589.8 | 576.5 | 544.9 | 495.6 | 457.8 | 406.5 | 354.4 | 235.5 | 156.9 | 162.0 | 160.5 | 159.2 | 173.2 | 160.1 | 162.0 | 168.0 | 176.6 | 185.9 | 189.1 | 178.9 | 175.2 | 155.4 | 153.7 | 147.7 | 135.1 | 123.5 | 118.2 | 118.5 | 121.8 | 119.7 | 110.2 |
| Interest Expense | - | - | - | - | - | - | - | - | 239.5 | 225.3 | 201.4 | 162.7 | 114.2 | 66.7 | 29.9 | 16.9 | 12.7 | 10.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 295.3 | 271.5 | 232.6 | 155.7 | 181.6 | 186.1 | 185.1 | 156.5 | 152.8 | 168.7 | 192.2 | 202.4 | 188.0 | 262.0 | 179.0 | 139.9 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 61.6 | 54.9 | 50.0 | 30.3 | 36.9 | 32.2 | 41.3 | 35.3 | 32.5 | 36.2 | 44.3 | 47.4 | 41.4 | 61.3 | 38.9 | 25.0 | (8.7) | 12.1 | 17.7 | 14.0 | 17.6 | 4.3 | 12.2 | 9.8 | 2.9 | 11.4 | 13.3 | 14.4 | 13.1 | 3.2 | 5.3 | 4.3 | 5.0 | 40.4 | 11.5 | 10.6 | 10.5 | 14.7 | 11.0 | 30.8 |
| Net Income From Continuing Ops | 233.7 | 216.6 | 182.6 | 125.4 | 144.7 | 153.9 | 143.8 | 121.2 | 120.3 | 132.5 | 147.9 | 155.0 | 146.6 | 200.7 | 140.2 | 115.0 | (27.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 233.7 | 216.6 | 182.6 | 125.4 | 144.7 | 153.9 | 143.8 | 121.2 | 120.3 | 132.5 | 147.9 | 155.0 | 146.6 | 200.7 | 140.2 | 115.0 | (27.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 233.7 | 216.6 | 182.6 | 125.4 | 144.7 | 153.9 | 143.8 | 121.2 | 120.3 | 132.5 | 147.9 | 155.0 | 146.6 | 200.7 | 140.2 | 115.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 2.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 229.6 | 212.6 | 178.5 | 121.4 | 140.6 | 149.8 | 139.8 | 117.2 | 116.3 | 128.4 | 143.8 | 151.0 | 142.6 | 196.7 | 136.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.60 | - | 0.46 | 0.34 | 0.45 | - | 0.44 | 0.37 | 0.40 | - | 0.49 | 0.52 | 0.49 | - | 0.47 | 0.38 | (0.13) | - | 0.43 | 0.38 | 0.53 | - | 0.47 | 0.32 | 0.13 | - | 0.41 | 0.37 | 0.32 | - | 0.34 | 0.29 | 0.32 | - | 0.30 | 0.28 | 0.27 | - | 0.25 | 0.31 |
| EPS Diluted | 0.59 | - | 0.46 | 0.34 | 0.44 | - | 0.44 | 0.37 | 0.40 | - | 0.49 | 0.52 | 0.49 | - | 0.47 | 0.38 | (0.13) | - | ||||||||||||||||||||||
| Shares Basic | 385.8 | - | 389.0 | 360.2 | 315.9 | - | 315.6 | 315.6 | 291.0 | - | 290.6 | 290.6 | 291.1 | - | 291.0 | 290.9 | 227.0 | - | ||||||||||||||||||||||
| Shares Diluted | 388.1 | - | 390.5 | 361.4 | 321.0 | - | 317.3 | 316.5 | 292.2 | - | 291.7 | 291.3 | 292.8 | - | 292.5 | 291.9 | 227.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 44.9 | 38.1 | 38.2 | 36.4 | 27.3 | 28.9 | 26.7 | 23.8 | 22.2 | 16.6 | 17.0 | 14.6 | 12.5 | 13.1 | 12.1 | 9.0 | 8.9 | 6.0 |
| Amortization of Intangibles | 97.5 | 78.7 | 27.5 | 24.2 | 25.9 | 11.3 | 14.1 | 16.9 | 14.4 | 11.8 | 12.5 | 11.7 | 9.1 | 8.2 | 7.9 | 8.8 | 6.1 | 6.0 | 3.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 296.8 |
| 340.7 |
| 392.5 |
| Interest Expense | - | - | - | 703.7 | 126.3 | 42.2 | 67.2 | 126.1 | 94.4 | 58.2 | 44.4 | 33.1 | 23.4 | 24.4 | 35.9 | 53.7 | 78.4 | 109.3 | 149.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 955.1 | 841.4 | 680.4 | 751.3 | 544.7 | 338.9 | 255.6 | 290.4 | 208.7 | 168.7 | 200.4 | 162.9 | 142.0 | 142.5 | 127.8 | 99.8 | 43.5 | (7.4) | 61.6 |
| 27.3 |
| 5.3 |
| (21.1) |
| (0.9) |
| Net Income From Continuing Ops | 758.3 | 669.3 | 539.2 | 582.0 | 428.3 | 277.5 | 226.4 | 238.2 | 190.8 | 95.7 | 134.3 | 116.7 | 103.7 | 100.9 | 91.7 | 72.5 | 38.2 | 13.7 | 62.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 758.3 | 669.3 | 539.2 | 582.0 | 428.3 | 277.5 | 226.4 | 238.2 | 190.8 | 95.7 | 134.3 | 116.7 | 103.7 | 100.9 | 91.7 | 72.5 | 38.2 | 13.7 | 62.5 |
| Net Income Attributable To Parent | 758.3 | 669.3 | 539.2 | 582.0 | 428.3 | 277.5 | 226.4 | 238.2 | 190.8 | 95.7 | 134.3 | 116.7 | 103.7 | 100.9 | 91.7 | 72.5 | 38.2 | 13.7 | 62.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 16.1 | 16.1 | 16.1 | 16.1 | 14.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (3.9) | 0.3 |
| Net Income To Common Shareholders | 742.1 | 653.1 | 523.1 | 565.9 | 414.2 | 277.5 | 226.4 | 238.2 | 190.8 | 95.7 | 134.3 | 116.7 | 103.7 | 100.9 | 91.7 | 72.5 | 38.2 | 9.8 | 62.2 |
| 0.44 |
| 0.14 |
| 0.95 |
| EPS Diluted | 1.91 | 1.79 | 1.68 | 1.94 | 1.50 | 1.67 | 1.36 | 1.38 | 1.22 | 0.69 | 1.05 | 1.00 | 0.95 | 1.00 | 0.95 | 0.76 | 0.44 | 0.14 | 0.95 |
| Shares Basic | 385.8 | 363.5 | 309.5 | 290.7 | 275.2 | 165.2 | 165.5 | 171.9 | 155.7 | 137.8 | 127.7 | 115.7 | 107.8 | 100.7 | 96.4 | 94.5 | 86.8 | 71.3 | 65.7 |
| Shares Diluted | 388.1 | 365.5 | 311.0 | 291.9 | 276.7 | 165.9 | 166.2 | 172.7 | 156.5 | 138.5 | 128.3 | 116.3 | 108.4 | 101.2 | 96.8 | 94.8 | 86.9 | 71.4 | 65.8 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.7 |
| 6.5 |
| 7.0 |
| 7.1 |
| 7.0 |
| 6.8 |
| 6.5 |
| 8.6 |
| 6.8 |
| 6.8 |
| 6.7 |
| 6.4 |
| 6.1 |
| 5.9 |
| 5.9 |
| 5.8 |
| 6.0 |
| 5.8 |
| 5.2 |
| 5.2 |
| 4.4 |
| 3.9 |
| 3.9 |
| 2.6 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.2 |
| 3.5 |
| 3.6 |
| 3.8 |
| 3.9 |
| 4.2 |
| 4.3 |
| 4.5 |
| 4.1 |
| 3.3 |
| 3.4 |
| 3.6 |
| 3.4 |
| 2.6 |
| 2.8 |
| 3.0 |
| 3.2 |
| 3.2 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.5 |
| 11.1 |
| 12.2 |
| 14.5 |
| 16.3 |
| 24.2 |
| 27.7 |
| 32.8 |
| 33.8 |
| 31.9 |
| 29.0 |
| 24.5 |
| 21.8 |
| 19.1 |
| 16.6 |
| 15.0 |
| 13.9 |
| 12.7 |
| 11.9 |
| 11.9 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.3) |
| 68.2 |
| 89.4 |
| 76.7 |
| 104.4 |
| 78.4 |
| 90.1 |
| 61.5 |
| 25.6 |
| 60.6 |
| 83.0 |
| 77.3 |
| 69.4 |
| 50.7 |
| 56.7 |
| 48.3 |
| 52.9 |
| 21.9 |
| 50.8 |
| 49.4 |
| 46.5 |
| 48.2 |
| 45.7 |
| 69.9 |
| 56.2 |
| 71.7 |
| 62.8 |
| 86.8 |
| 74.1 |
| 77.9 |
| 51.7 |
| 22.6 |
| 49.2 |
| 69.8 |
| 63.0 |
| 56.3 |
| 47.5 |
| 51.3 |
| 44.0 |
| 48.0 |
| (18.5) |
| 39.4 |
| 38.9 |
| 36.0 |
| 33.5 |
| 34.7 |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.2 |
| 71.7 |
| 62.8 |
| 86.8 |
| 74.1 |
| 77.9 |
| 51.7 |
| 22.6 |
| 49.2 |
| 69.8 |
| 63.0 |
| 56.3 |
| 47.5 |
| 51.3 |
| 44.0 |
| 48.0 |
| (18.5) |
| 39.4 |
| 38.9 |
| 36.0 |
| 33.5 |
| 34.7 |
| 39.1 |
| (27.6) |
| 56.2 |
| 71.7 |
| 62.8 |
| 86.8 |
| 74.1 |
| 77.9 |
| 51.7 |
| 22.6 |
| 49.2 |
| 69.8 |
| 63.0 |
| 56.3 |
| 47.5 |
| 51.3 |
| 44.0 |
| 48.0 |
| (18.5) |
| 39.4 |
| 38.9 |
| 36.0 |
| 33.5 |
| 34.7 |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| (29.6) |
| 56.2 |
| 71.7 |
| 62.8 |
| 86.8 |
| 74.1 |
| 77.9 |
| 51.7 |
| 22.6 |
| 49.2 |
| 69.8 |
| 63.0 |
| 56.3 |
| 47.5 |
| 51.3 |
| 44.0 |
| 48.0 |
| (18.5) |
| 39.4 |
| 38.9 |
| 36.0 |
| 33.5 |
| 34.7 |
| 39.1 |
| 0.43 |
| 0.38 |
| 0.52 |
| - |
| 0.47 |
| 0.32 |
| 0.13 |
| - |
| 0.41 |
| 0.36 |
| 0.32 |
| - |
| 0.34 |
| 0.29 |
| 0.31 |
| - |
| 0.29 |
| 0.28 |
| 0.27 |
| - |
| 0.25 |
| 0.31 |
| 165.3 |
| 165.2 |
| 165.0 |
| - |
| 164.8 |
| 164.7 |
| 167.7 |
| - |
| 170.7 |
| 173.0 |
| 174.7 |
| - |
| 151.9 |
| 151.9 |
| 151.7 |
| - |
| 135.1 |
| 135.1 |
| 134.9 |
| - |
| 134.5 |
| 127.5 |
| 165.9 |
| 165.9 |
| 165.7 |
| - |
| 165.4 |
| 165.3 |
| 168.4 |
| - |
| 171.6 |
| 173.7 |
| 175.4 |
| - |
| 152.8 |
| 152.6 |
| 152.4 |
| - |
| 135.8 |
| 135.7 |
| 135.4 |
| - |
| 135.0 |
| 128.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |