| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | - | 671.1 | 770.3 | 760.8 | 584.7 | 554.3 | - | - |
| Interest Expense | - | - | 160.2 | 148.2 | 117.4 | 130.6 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 666.3 | (469.9) | 262.8 | (101.6) | 582.6 | |||
| Per Share | ||||||||
| EPS Basic | 1.38 | (1.35) | 0.36 | (0.43) | 1.43 | 2.51 | - | - |
| EPS Diluted | 0.72 | (1.35) | 0.34 | (0.43) | 1.34 | 2.50 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | 140.1 | 149.0 | 152.4 | - | 159.3 | 168.8 | 184.6 | - | 183.9 | 194.6 | 202.4 | - | 198.1 | 190.9 | 174.3 | - | 142.5 | 142.2 | 146.3 | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | 39.8 | 40.0 | - | - | 37.5 | 37.8 | 33.9 | - | 29.2 | 29.7 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 56.5 | 23.7 | 78.0 | 508.1 | (139.9) | (0.1) | (134.0) | (321.3) | 144.4 | (27.7) | 116.7 | 844.5 | (89.0) | 72.3 | (92.4) | (201.9) | 164.3 | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | 56.5 | 23.7 | 78.0 | 508.1 | (139.9) | (0.1) | (134.0) | (321.3) | 144.4 | (27.7) | 116.7 | 844.5 | (89.0) | 72.3 | (92.4) | (201.9) | 164.3 | ||||||
| Net Income Attributable To Parent | 56.5 | 23.7 | 78.0 | 508.1 | (139.9) | (0.1) | (134.0) | (321.3) | 144.4 | (27.7) | 116.7 | 844.5 | (89.0) | 72.3 | (92.4) | (201.9) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | 26.7 | 26.7 | 26.8 | - | 26.7 | 26.2 | 27.2 | - | 24.8 | 24.1 | 23.2 | - | 19.9 | 16.7 | 12.8 | - | 7.1 | ||||||
| Net Income To Common Shareholders | 26.4 | (6.6) | 48.1 | 601.5 | (171.3) | (31.0) | (165.1) | (244.5) | 113.9 | (51.4) | 94.0 | 893.9 | (108.9) | 55.6 | (105.2) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | 0.05 | (0.01) | 0.10 | - | (0.39) | (0.07) | (0.38) | - | 0.27 | (0.13) | 0.23 | - | (0.27) | 0.14 | (0.27) | - | 0.40 | 0.63 | 0.54 | - | - | - | - |
| EPS Diluted | 0.05 | (0.01) | 0.08 | - | (0.39) | (0.07) | (0.38) | - | 0.20 | (0.13) | 0.18 | - | (0.27) | 0.13 | (0.27) | - | 0.38 | 0.61 | |||||
| Shares Basic | 483.4 | 472.3 | 461.4 | - | 443.4 | 436.7 | 428.9 | - | 414.5 | 410.9 | 406.4 | - | 399.7 | 397.7 | 394.3 | - | 391.1 | 390.0 | |||||
| Shares Diluted | 929.9 | 472.3 | 876.7 | - | 443.4 | 436.7 | 428.9 | - | 678.4 | 410.9 | 635.6 | - | 399.7 | 547.4 | 394.3 | - | 432.8 | 418.0 | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| 963.8 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 666.3 | (469.9) | 262.8 | (101.6) | 582.6 | 963.8 | - | - |
| Net Income Attributable To Parent | 666.3 | (469.9) | 262.8 | (101.6) | 582.6 | 963.8 | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 106.8 | 98.1 | 71.2 | 25.9 | 1.7 | - | - |
| Net Income To Common Shareholders | 669.4 | (593.8) | 147.4 | (172.5) | 556.6 | 962.1 | - | - |
| - |
| - |
| Shares Basic | 483.4 | 440.3 | 412.7 | 398.5 | 390.6 | 382.7 | 368.1 | 366.0 |
| Shares Diluted | 929.9 | 440.3 | 625.3 | 398.5 | 433.8 | 386.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.6 |
| 212.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.6 |
| 212.1 |
| - |
| - |
| - |
| - |
| 164.3 |
| 253.6 |
| 212.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 2.4 |
| - |
| - |
| - |
| - |
| (185.2) |
| 157.2 |
| 246.4 |
| 209.7 |
| (798.6) |
| 246.0 |
| 305.9 |
| 167.7 |
| 0.52 |
| - |
| - |
| - |
| - |
| 388.9 |
| - |
| - |
| - |
| - |
| 409.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |