| (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 | - | 141.1 | 116.8 | 99.2 | 86.2 | 7.5 | 7.1 | 9.4 | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.2 | 1.0 | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | 9.3 | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 541.4 | 551.4 | 551.6 | 509.5 | 308.3 | 222.1 | 210.8 | 179.6 | 148.0 | 122.0 | 102.2 | 83.5 | 70.7 | 51.2 | 39.5 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 75.4 | 74.8 | 74.6 | 64.5 | 47.7 | 33.7 | 27.7 | 21.2 | 32.2 | 23.1 | (12.7) | 1.5 | (14.5) | 6.8 | (3.5) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 5.49 | 4.99 | 4.35 | 3.52 | 2.30 | 1.93 | 1.39 | 0.91 | 1.57 | 0.39 | (2.17) | 0.35 | 1.52 | (0.39) | (1.30) | 0.28 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 129.8 | 132.0 | 136.4 | 143.1 | 139.8 | 138.8 | 139.7 | 137.3 | 135.8 | 132.1 | 129.0 | 126.3 | 122.2 | 106.9 | 83.9 | 61.6 | 55.9 | 54.7 | 53.5 | 57.0 | 56.9 | 54.9 | 52.5 | 51.9 | 51.5 | 43.5 | 48.4 | 44.1 | 43.6 | 38.6 | 38.7 | 35.4 | 35.3 | 30.8 | 31.9 | 30.8 | 28.4 | 27.9 | 26.7 | 23.9 |
| Interest Expense | - | - | - | - | - | - | - | 43.5 | 41.4 | 39.9 | 40.1 | 39.1 | 36.4 | 30.2 | 19.3 | 7.0 | 3.0 | 2.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 78.7 | 75.0 | 73.2 | 79.6 | 75.2 | 76.4 | 69.0 | 71.8 | 74.9 | 59.2 | 66.5 | 66.2 | 64.9 | 56.2 | 42.4 | 41.1 | 38.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 18.6 | 18.7 | 18.2 | 19.8 | 18.1 | 20.5 | 17.5 | 18.1 | 18.5 | 15.2 | 16.3 | 17.2 | 15.8 | 16.0 | 11.8 | 10.7 | 9.1 | 8.5 | 8.3 | 7.8 | 9.1 | 8.7 | 7.9 | 6.8 | 4.4 | 3.6 | 8.0 | 3.6 | 6.0 | 2.7 | 21.9 | 2.2 | 5.4 | 23.5 | 5.5 | (9.9) | 4.0 | 2.6 | 0.1 | (10.0) |
| Net Income From Continuing Ops | 60.1 | 56.3 | 54.9 | 59.8 | 57.2 | 55.9 | 51.5 | 53.7 | 56.4 | 44.0 | 50.1 | 49.0 | 49.1 | 40.2 | 30.6 | 30.4 | 29.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 60.1 | 56.3 | 54.9 | 59.8 | 57.2 | 55.9 | 51.5 | 53.7 | 56.4 | 44.0 | 50.1 | 49.0 | 49.1 | 40.2 | 30.6 | 30.4 | 29.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 60.1 | 56.3 | 54.9 | 59.8 | 57.2 | 55.9 | 51.5 | 53.7 | 56.4 | 44.0 | 50.1 | 49.0 | 49.1 | 40.2 | 30.6 | 30.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 60.1 | 56.3 | 54.9 | 59.8 | 57.2 | 55.9 | 51.5 | 53.7 | 56.4 | 44.0 | 50.1 | 49.0 | 49.1 | 40.2 | 30.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.43 | - | 1.20 | 1.28 | 1.21 | - | 1.06 | 1.05 | 1.07 | - | 0.93 | 0.89 | 0.89 | - | 0.54 | 0.54 | 0.51 | - | 0.49 | 0.51 | 0.45 | - | 0.40 | 0.35 | 0.22 | - | 0.36 | 0.20 | 0.32 | - | 1.09 | 0.11 | 0.25 | - | 0.13 | 0.34 | 0.14 | - | (0.54) | (0.83) |
| EPS Diluted | 1.41 | - | 1.18 | 1.27 | 1.19 | - | 1.04 | 1.05 | 1.06 | - | 0.92 | 0.89 | 0.88 | - | 0.54 | 0.53 | 0.50 | - | ||||||||||||||||||||||
| Shares Basic | 42.1 | - | 45.9 | 46.6 | 47.2 | - | 48.8 | 50.9 | 52.7 | - | 54.2 | 54.9 | 55.5 | - | 56.4 | 56.8 | 57.1 | - | ||||||||||||||||||||||
| Shares Diluted | 42.6 | - | 46.5 | 47.2 | 48.0 | - | 49.5 | 51.3 | 53.3 | - | 54.7 | 55.3 | 56.0 | - | 57.0 | 57.5 | 58.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 4.6 | 4.2 | 3.1 | 2.9 | 2.9 | 3.2 | 3.7 | 4.0 | 4.5 | 5.0 | 4.7 | 4.5 | 3.7 | 2.8 | 2.4 | 3.1 | 2.9 |
| Amortization of Intangibles | - | - | - | 0.4 | 0.4 | 0.4 | 0.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 88.4 |
| 82.7 |
| 79.8 |
| Interest Expense | - | - | - | 155.5 | 59.5 | 11.2 | 15.9 | 38.3 | 27.1 | 15.3 | 12.3 | 13.6 | 11.3 | 10.8 | 11.4 | 12.0 | 14.5 | 16.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 306.5 | 303.0 | 292.2 | 256.8 | 177.9 | 144.2 | 108.3 | 72.5 | 119.8 | 40.4 | (69.5) | 6.8 | 7.3 | 20.3 | (9.3) | 13.2 | 7.8 | 6.4 |
| 4.3 |
| 2.5 |
| 2.2 |
| Net Income From Continuing Ops | 231.1 | 228.2 | 217.5 | 192.3 | 130.2 | 110.4 | 80.6 | 51.3 | 87.5 | 17.3 | (56.8) | 5.4 | 21.8 | 13.5 | (5.8) | 8.9 | 5.2 | 4.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.2 | (0.5) | 0.3 | 1.1 | 4.3 | (39.7) | 8.1 | 35.3 | (27.9) | (37.4) | - | - | - |
| Net Income | 231.1 | 228.2 | 217.5 | 192.3 | 130.2 | 110.7 | 80.1 | 51.6 | 88.7 | 21.7 | (96.5) | 13.4 | 57.1 | (14.4) | (43.2) | 8.9 | 5.2 | 4.1 |
| Net Income Attributable To Parent | 231.1 | 228.2 | 217.5 | 192.3 | 130.2 | 110.7 | 80.1 | 51.6 | 88.7 | 21.7 | (96.5) | 13.4 | 57.1 | (14.4) | (43.2) | 8.9 | 5.2 | 4.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.2 | 3.8 |
| Net Income To Common Shareholders | 231.1 | 228.2 | 217.5 | 192.3 | 130.2 | 110.7 | 80.1 | 51.6 | 88.7 | 21.7 | (96.5) | 13.4 | 57.1 | (14.4) | (43.2) | 8.9 | (1.0) | 0.3 |
| (0.04) |
| 0.02 |
| EPS Diluted | 5.43 | 4.92 | 4.29 | 3.49 | 2.27 | 1.88 | 1.37 | 0.90 | 1.55 | 0.39 | (2.17) | 0.35 | 1.49 | (0.40) | (1.30) | 0.28 | (0.04) | 0.02 |
| Shares Basic | 42.1 | 45.8 | 50.1 | 54.5 | 56.6 | 57.2 | 57.5 | 56.8 | 56.3 | 55.7 | 44.6 | 37.8 | 37.7 | 37.4 | 33.2 | 31.9 | 26.2 | - |
| Shares Diluted | 42.6 | 46.4 | 50.7 | 55.1 | 57.3 | 58.8 | 58.4 | 57.3 | 57.1 | 56.2 | 44.6 | 38.1 | 38.3 | 37.4 | 33.2 | 31.9 | 26.2 | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 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 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.9 |
| 3.2 |
| 3.2 |
| 2.5 |
| 1.7 |
| 8.6 |
| 8.4 |
| 10.8 |
| 9.5 |
| 9.6 |
| 8.0 |
| 8.0 |
| 5.8 |
| 5.2 |
| 4.2 |
| 4.0 |
| 3.6 |
| 3.6 |
| 2.9 |
| 3.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.6 |
| 36.5 |
| 37.0 |
| 35.1 |
| 32.7 |
| 31.0 |
| 27.1 |
| 17.5 |
| 6.5 |
| 28.4 |
| 14.2 |
| 23.4 |
| 8.8 |
| 83.2 |
| 8.4 |
| 19.4 |
| 10.2 |
| 12.2 |
| 7.7 |
| 10.3 |
| (24.3) |
| (1.5) |
| (27.8) |
| 27.0 |
| 28.2 |
| 29.2 |
| 26.1 |
| 24.0 |
| 23.1 |
| 20.3 |
| 13.2 |
| 2.9 |
| 20.4 |
| 10.6 |
| 17.4 |
| 6.1 |
| 61.3 |
| 6.2 |
| 14.0 |
| (13.3) |
| 6.8 |
| 17.6 |
| 6.3 |
| (26.9) |
| (1.5) |
| (17.8) |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| (0.2) |
| (0.6) |
| (1.0) |
| 0.0 |
| 0.8 |
| 0.5 |
| 1.1 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.9 |
| 0.5 |
| 1.3 |
| 1.7 |
| (1.8) |
| (24.0) |
| (13.6) |
| 27.0 |
| 28.3 |
| 29.4 |
| 26.0 |
| 24.2 |
| 23.3 |
| 20.1 |
| 12.6 |
| 1.9 |
| 20.4 |
| 11.4 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 27.0 |
| 28.3 |
| 29.4 |
| 26.0 |
| 24.2 |
| 23.3 |
| 20.1 |
| 12.6 |
| 1.9 |
| 20.4 |
| 11.4 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.4 |
| 29.0 |
| 27.0 |
| 28.3 |
| 29.4 |
| 26.0 |
| 24.2 |
| 23.3 |
| 20.1 |
| 12.6 |
| 1.9 |
| 20.4 |
| 11.4 |
| 17.9 |
| 7.1 |
| 61.3 |
| 6.1 |
| 14.1 |
| (12.4) |
| 7.3 |
| 18.9 |
| 8.0 |
| (28.7) |
| (25.6) |
| (31.4) |
| 0.48 |
| 0.50 |
| 0.44 |
| - |
| 0.40 |
| 0.35 |
| 0.22 |
| - |
| 0.36 |
| 0.20 |
| 0.32 |
| - |
| 1.07 |
| 0.11 |
| 0.25 |
| - |
| 0.13 |
| 0.34 |
| 0.14 |
| - |
| (0.54) |
| (0.83) |
| 57.2 |
| 57.2 |
| 57.4 |
| - |
| 57.6 |
| 57.5 |
| 57.2 |
| - |
| 56.9 |
| 56.7 |
| 56.5 |
| - |
| 56.4 |
| 56.3 |
| 56.1 |
| - |
| 55.8 |
| 55.7 |
| 55.5 |
| - |
| 47.2 |
| 37.8 |
| 58.6 |
| 59.0 |
| 59.3 |
| - |
| 58.5 |
| 57.8 |
| 57.9 |
| - |
| 57.4 |
| 57.2 |
| 56.9 |
| - |
| 57.1 |
| 57.1 |
| 57.0 |
| - |
| 56.3 |
| 56.0 |
| 55.8 |
| - |
| 47.2 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |