| (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 | 22.4 | 22.0 | 21.5 | 21.3 | 22.0 | 21.9 | 20.4 | 20.6 | 21.9 | 20.7 | 20.4 | 19.5 | 18.9 | 17.2 | 17.1 | 17.5 | ||||||||||||||||||||||||
| (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 | 87.1 | 86.7 | 84.8 | 79.5 | 70.0 | 0.2 | 0.6 | 0.4 | 0.2 | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 140.8 | 134.8 | 149.5 | 145.1 | 128.6 | 57.0 | 42.6 | 65.4 | 54.9 | 57.2 | 45.3 | 14.8 | 24.2 | 29.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 516.6 | 514.3 | 520.8 | 439.4 | 269.6 | 184.8 | 157.1 | 170.1 | 151.3 | 11.6 | 10.6 | 9.6 | 7.7 | 7.1 | 6.1 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 29.3 | 28.0 | 32.3 | 31.8 | 27.3 | 9.4 | 7.9 | 11.7 | 8.7 | 18.7 | 14.1 | 3.9 | 7.5 | 11.5 | 9.5 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.17 | 3.03 | 3.34 | 3.46 | 3.61 | 2.17 | 1.74 | 2.65 | 2.42 | 2.12 | 1.72 | 0.62 | 1.36 | 1.65 | 1.92 | 1.07 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 143.4 | 158.1 | 152.8 | 135.6 | 63.1 | 48.6 | 71.1 | 59.8 | 62.1 | 50.4 | 19.4 | 27.2 | 31.7 | 32.1 | 19.2 | ||
| 18.1 |
| (28.9) |
| 14.7 |
| 14.3 |
| 0.1 |
| (25.9) |
| 13.2 |
| 13.1 |
| 0.2 |
| (27.9) |
| 14.3 |
| 13.9 |
| 0.1 |
| (37.6) |
| 12.6 |
| 12.2 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 1.7 | 2.2 | 2.2 | 2.2 | 2.2 | 2.8 | 2.8 | 2.8 | 2.8 | 3.3 | 3.3 | 2.8 | 1.9 | 2.0 | 2.0 | 2.0 | 1.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 37.3 | 38.0 | 38.0 | 27.5 | 31.4 | 34.9 | 40.9 | 35.9 | 37.9 | 43.5 | 40.7 | 27.3 | 33.6 | 34.0 | 33.4 | 31.7 | 29.5 | 33.2 | (7.9) | 12.5 | 19.2 | 24.8 | 12.8 | 5.9 | (0.9) | 17.6 | 18.1 | 11.8 | 17.7 | 16.4 | 15.5 | 8.9 | 14.1 | 14.3 | 16.0 | 14.2 | 12.7 | 10.7 | 11.4 | 11.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 126.8 | 130.5 | 132.8 | 126.4 | 124.5 | 128.8 | 133.6 | 130.8 | 127.6 | 125.2 | 123.6 | 106.4 | 84.1 | 76.2 | 70.9 | 65.1 | 57.4 | 57.6 | 45.5 | 42.8 | 39.0 | 37.9 | 39.0 | 39.3 | 40.9 | 42.3 | 43.6 | 43.6 | 40.6 | 40.6 | 39.6 | 37.8 | 33.2 | (82.2) | 32.7 | 31.2 | 29.8 | (49.4) | 28.7 | 28.9 |
| Interest Expense | - | - | - | - | - | - | - | - | 41.0 | 36.9 | 30.3 | 21.6 | 11.3 | 5.6 | 3.8 | 3.6 | 3.1 | 2.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 8.3 | 6.2 | 8.5 | 6.2 | 7.0 | 7.9 | 9.2 | 6.9 | 8.3 | 9.7 | 8.8 | 6.2 | 7.0 | 7.1 | 7.4 | 6.8 | 6.0 | 5.4 | (2.2) | 2.4 | 3.8 | 4.3 | 2.6 | 1.1 | (0.2) | 2.8 | 3.3 | 2.2 | 3.4 | 2.5 | 2.8 | 1.0 | 2.4 | 5.3 | 5.1 | 4.4 | 3.9 | 3.3 | 3.7 | 3.5 |
| Net Income From Continuing Ops | 29.0 | 31.8 | 29.5 | 21.2 | 24.3 | 26.9 | 31.7 | 29.0 | 29.6 | 33.8 | 31.9 | 21.1 | 26.6 | 26.8 | 26.0 | 24.9 | 23.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 29.0 | 31.8 | 29.5 | 21.2 | 24.3 | 26.9 | 31.7 | 29.0 | 29.6 | 33.8 | 31.9 | 21.1 | 26.6 | 26.8 | 26.0 | 24.9 | 23.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 29.0 | 31.8 | 29.5 | 21.2 | 24.3 | 26.9 | 31.7 | 29.0 | 29.6 | 33.8 | 31.9 | 21.1 | 26.6 | 26.8 | 26.0 | 24.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 29.0 | 31.8 | 29.5 | 21.2 | 24.3 | 26.9 | 31.7 | 29.0 | 29.6 | 33.8 | 31.9 | 21.1 | 26.6 | 26.8 | 26.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.82 | - | 0.83 | 0.60 | 0.69 | - | 0.90 | 0.83 | 0.85 | - | 0.91 | 0.64 | 0.95 | - | 0.93 | 0.89 | 0.84 | - | (0.28) | 0.52 | 0.80 | - | 0.52 | 0.24 | (0.04) | - | 0.72 | 0.47 | 0.74 | - | 0.65 | 0.41 | 0.64 | - | 0.60 | 0.54 | 0.49 | - | 0.43 | 0.44 |
| EPS Diluted | 0.81 | - | 0.83 | 0.59 | 0.68 | - | 0.89 | 0.82 | 0.84 | - | 0.90 | 0.64 | 0.94 | - | 0.92 | 0.88 | 0.84 | - | ||||||||||||||||||||||
| Shares Basic | 35.1 | - | 35.0 | 35.0 | 34.9 | - | 34.8 | 34.8 | 34.7 | - | 34.8 | 32.5 | 27.9 | - | 27.9 | 27.9 | 28.0 | - | ||||||||||||||||||||||
| Shares Diluted | 35.5 | - | 35.4 | 35.3 | 35.3 | - | 35.2 | 35.1 | 35.1 | - | 35.1 | 32.6 | 28.0 | - | 28.0 | 28.1 | 28.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 37.3 | 38.0 | 38.0 | 27.5 | 31.4 | 34.9 | 40.9 | 35.9 | 37.9 | 43.5 | 40.7 | 27.3 | 33.6 | 34.0 | 33.4 | 31.7 | 29.5 | 33.2 | (7.9) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 8.6 | 8.6 | 7.7 | 7.0 | 6.1 | 6.0 | 5.7 | 4.9 | 4.9 | 5.1 | 4.6 | 3.0 | 2.6 | 2.2 | 2.0 | 1.9 | - |
| Amortization of Intangibles | 8.3 | 8.8 | 11.2 | 11.2 | 7.8 | 4.8 | 3.2 | 3.4 | 3.3 | 3.5 | 4.0 | 4.1 | 1.4 | 0.8 | 0.5 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.9 |
| 17.2 |
| 5.8 |
| 3.1 |
| 5.5 |
| 5.3 |
| 4.7 |
| Interest Expense | - | - | - | 100.0 | 16.1 | 12.2 | 18.2 | 29.3 | 21.7 | 13.1 | 10.6 | 10.7 | 10.7 | 11.7 | 15.0 | 21.2 | 29.4 | 40.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.6 |
| 0.2 |
| (1.1) |
| Net Income From Continuing Ops | 111.4 | 106.8 | 117.2 | 113.4 | 101.3 | 47.6 | 34.8 | 53.7 | 46.3 | 38.5 | 31.2 | 10.9 | 16.7 | 17.6 | 20.4 | 12.6 | 5.6 | 4.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 111.4 | 106.8 | 117.2 | 113.4 | 101.3 | 47.6 | 34.8 | 53.7 | 46.3 | 38.5 | 31.2 | 10.9 | 16.7 | 17.6 | 20.4 | 12.6 | 5.6 | 4.2 |
| Net Income Attributable To Parent | 111.4 | 106.8 | 117.2 | 113.4 | 101.3 | 47.6 | 34.8 | 53.7 | 46.3 | 38.5 | 31.2 | 10.9 | 16.7 | 17.6 | 20.4 | 12.6 | 5.6 | 4.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.3 | 2.1 | 1.9 |
| Net Income To Common Shareholders | 111.4 | 106.8 | 117.2 | 113.4 | 101.3 | 47.6 | 34.8 | 53.7 | 46.3 | 38.5 | 31.2 | 10.9 | 16.7 | 17.6 | 20.4 | 11.2 | 3.5 | 2.3 |
| 0.34 |
| 0.22 |
| EPS Diluted | 3.14 | 2.99 | 3.31 | 3.44 | 3.60 | 2.15 | 1.73 | 2.63 | 2.41 | 2.10 | 1.71 | 0.61 | 1.35 | 1.63 | 1.92 | 1.07 | 0.34 | 0.22 |
| Shares Basic | 35.1 | 35.0 | 34.8 | 32.5 | 27.9 | 21.8 | 19.7 | 20.1 | 19.0 | 18.1 | 18.0 | 17.6 | 12.2 | 10.6 | 10.5 | 10.5 | 10.4 | 10.4 |
| Shares Diluted | 35.5 | 35.4 | 35.1 | 32.8 | 28.0 | 22.0 | 19.8 | 20.3 | 19.1 | 18.2 | 18.2 | 17.7 | 12.3 | 10.7 | 10.5 | 10.5 | 10.4 | 10.4 |
| 7.7 |
| - |
| EBIT | 140.8 | 134.8 | 149.5 | 145.1 | 128.6 | 57.0 | 42.6 | 65.4 | 54.9 | 57.2 | 45.3 | 14.8 | 24.2 | 29.1 | 29.9 | 17.2 | 5.8 | 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.3 |
| 1.4 |
| 0.6 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.1 |
| 3.4 |
| 3.6 |
| 3.9 |
| 4.4 |
| 6.2 |
| 7.2 |
| 7.9 |
| 7.6 |
| 6.7 |
| 6.5 |
| 6.3 |
| 5.0 |
| 3.9 |
| 3.7 |
| 3.5 |
| 3.1 |
| 2.9 |
| 2.7 |
| 2.6 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| (5.8) |
| 10.1 |
| 15.5 |
| 20.6 |
| 10.2 |
| 4.7 |
| (0.8) |
| 14.9 |
| 14.9 |
| 9.6 |
| 14.4 |
| 13.9 |
| 12.7 |
| 7.9 |
| 11.7 |
| 9.0 |
| 10.9 |
| 9.8 |
| 8.8 |
| 7.4 |
| 7.8 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| (5.8) |
| 10.1 |
| 15.5 |
| 20.6 |
| 10.2 |
| 4.7 |
| (0.8) |
| 14.9 |
| 14.9 |
| 9.6 |
| 14.4 |
| 13.9 |
| 12.7 |
| 7.9 |
| 11.7 |
| 9.0 |
| 10.9 |
| 9.8 |
| 8.8 |
| 7.4 |
| 7.8 |
| 8.0 |
| 23.6 |
| 27.7 |
| (5.8) |
| 10.1 |
| 15.5 |
| 20.6 |
| 10.2 |
| 4.7 |
| (0.8) |
| 14.9 |
| 14.9 |
| 9.6 |
| 14.4 |
| 13.9 |
| 12.7 |
| 7.9 |
| 11.7 |
| 9.0 |
| 10.9 |
| 9.8 |
| 8.8 |
| 7.4 |
| 7.8 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 23.6 |
| 27.7 |
| (5.8) |
| 10.1 |
| 15.5 |
| 20.6 |
| 10.2 |
| 4.7 |
| (0.8) |
| 14.9 |
| 14.9 |
| 9.6 |
| 14.4 |
| 13.9 |
| 12.7 |
| 7.9 |
| 11.7 |
| 9.0 |
| 10.9 |
| 9.8 |
| 8.8 |
| 7.4 |
| 7.8 |
| 8.0 |
| (0.28) |
| 0.51 |
| 0.79 |
| - |
| 0.51 |
| 0.23 |
| (0.04) |
| - |
| 0.72 |
| 0.46 |
| 0.73 |
| - |
| 0.65 |
| 0.41 |
| 0.64 |
| - |
| 0.60 |
| 0.53 |
| 0.48 |
| - |
| 0.43 |
| 0.44 |
| 20.6 |
| 19.3 |
| 19.3 |
| - |
| 19.5 |
| 19.7 |
| 20.4 |
| - |
| 20.4 |
| 20.3 |
| 19.4 |
| - |
| 19.3 |
| 19.2 |
| 18.1 |
| - |
| 18.1 |
| 18.0 |
| 18.0 |
| - |
| 18.0 |
| 18.0 |
| 20.8 |
| 19.5 |
| 19.4 |
| - |
| 19.6 |
| 19.9 |
| 20.5 |
| - |
| 20.6 |
| 20.4 |
| 19.5 |
| - |
| 19.5 |
| 19.3 |
| 18.3 |
| - |
| 18.2 |
| 18.2 |
| 18.2 |
| - |
| 18.1 |
| 18.1 |
| 12.5 |
| 19.2 |
| 24.8 |
| 12.8 |
| 5.9 |
| (0.9) |
| 17.6 |
| 18.1 |
| 11.8 |
| 17.7 |
| 16.4 |
| 15.5 |
| 8.9 |
| 14.1 |
| 14.3 |
| 16.0 |
| 14.2 |
| 12.7 |
| 10.7 |
| 11.4 |
| 11.4 |