| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 1,763.6 | 1,771.8 | 1,729.6 | 1,629.9 | 1,144.2 | 876.5 | 1,039.4 | 1,354.8 | 1,164.2 | 879.3 | 703.4 | 603.0 | 514.5 | 444.6 | 398.5 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 109.7 | 102.5 | 29.6 | 57.5 | 99.3 | 84.1 | 25.7 | 84.3 | 80.0 | 128.6 | 86.1 | 79.6 | 76.0 | 66.8 | 67.9 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 7.70 | 6.86 | 1.29 | 3.58 | 6.25 | 4.65 | 1.12 | 6.01 | 5.68 | 3.78 | 3.14 | 2.95 | 2.93 | 2.78 | 3.09 | 2.03 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 12.8 | - | - | - | 9.2 | - | - | - | 10.9 | - | - | - | 8.7 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 419.1 | 444.3 | 460.6 | 439.6 | 427.3 | 437.6 | 452.5 | 422.1 | 417.4 | 417.1 | 425.8 | 401.9 | 385.2 | 371.3 | 322.1 | 242.4 | 208.5 | 219.8 | 216.6 | 217.0 | 223.2 | 237.7 | 243.7 | 252.0 | 306.0 | 327.3 | 355.1 | 346.9 | 325.6 | 321.7 | 301.8 | 286.9 | 253.9 | 249.5 | 237.6 | 208.2 | 183.9 | 188.7 | 182.5 | 172.4 |
| Interest Expense | - | - | - | - | - | - | - | 205.5 | 202.4 | 202.4 | 193.7 | 169.9 | 149.8 | 123.7 | 83.0 | 36.8 | 25.0 | 25.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 94.4 | 132.3 | 137.8 | 102.2 | 60.5 | 93.5 | (80.0) | 58.6 | 34.9 | 25.5 | 81.1 | 89.4 | 50.7 | 278.2 | 55.4 | 45.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 20.6 | 31.6 | 32.6 | 24.9 | 13.4 | 22.5 | (18.7) | 16.9 | 8.8 | 5.3 | 19.4 | 20.7 | 12.1 | 60.9 | 13.9 | 11.3 | 13.1 | 23.7 | 13.9 | 23.6 | 22.9 | 22.8 | 15.1 | (7.6) | (4.6) | 16.5 | 24.0 | 21.4 | 22.4 | 19.2 | 23.0 | 18.4 | 19.3 | 50.1 | 29.9 | 25.8 | 22.8 | 26.1 | 23.9 | 21.9 |
| Net Income From Continuing Ops | 73.8 | 100.7 | 105.2 | 77.3 | 47.0 | 71.0 | (61.3) | 41.7 | 26.1 | 20.2 | 61.7 | 68.7 | 38.7 | 217.3 | 41.4 | 34.2 | 39.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 73.8 | 100.7 | 105.2 | 77.3 | 47.0 | 71.0 | (61.3) | 41.7 | 26.1 | 20.2 | 61.7 | 68.7 | 38.7 | 217.3 | 41.4 | 34.2 | 39.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 73.8 | 100.7 | 105.2 | 77.3 | 47.0 | 71.0 | (61.3) | 41.7 | 26.1 | 20.2 | 61.7 | 68.7 | 38.7 | 217.3 | 41.4 | 34.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 69.5 | 96.3 | 100.9 | 73.0 | 42.7 | 66.7 | (65.6) | 37.4 | 21.8 | 15.8 | 57.4 | 64.3 | 34.3 | 212.9 | 37.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.58 | - | 2.21 | 1.59 | 0.93 | - | (1.42) | 0.80 | 0.46 | - | 1.19 | 1.34 | 0.71 | - | 0.74 | 0.59 | 0.70 | - | 0.77 | 1.33 | 1.35 | - | 1.08 | (0.73) | (0.38) | - | 1.70 | 1.50 | 1.60 | - | 1.66 | 1.39 | 1.40 | - | 1.13 | 0.98 | 0.81 | - | 0.88 | 0.79 |
| EPS Diluted | 1.56 | - | 2.18 | 1.58 | 0.92 | - | (1.41) | 0.80 | 0.46 | - | 1.18 | 1.33 | 0.70 | - | 0.74 | 0.59 | 0.69 | - | ||||||||||||||||||||||
| Shares Basic | 44.1 | - | 45.7 | 45.8 | 46.1 | - | 46.2 | 46.5 | 47.3 | - | 48.0 | 47.9 | 48.3 | - | 49.9 | 50.3 | 50.7 | - | ||||||||||||||||||||||
| Shares Diluted | 44.6 | - | 46.2 | 46.2 | 46.6 | - | 46.6 | 46.9 | 47.7 | - | 48.5 | 48.4 | 48.9 | - | 50.4 | 50.8 | 51.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 52.2 | 54.2 | 40.5 | 45.3 | 93.4 | 74.9 | 37.3 | 32.0 | 27.9 | 21.8 | 16.5 | 14.8 | 11.5 | 9.4 | 9.1 | 6.8 | 7.8 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.7 | 0.7 | 0.6 | 0.5 | 0.3 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | 6.1 | 6.8 |
| - |
| - |
| - |
| - |
| 321.6 |
| 279.8 |
| 243.2 |
| Interest Expense | - | - | - | 715.8 | 268.5 | 107.7 | 188.1 | 385.6 | 249.3 | 118.0 | 63.6 | 46.4 | 37.6 | 25.1 | 21.6 | 18.7 | 38.1 | 46.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79.5 | 41.0 | 28.3 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 466.7 | 432.7 | 107.1 | 246.6 | 431.8 | 338.1 | 91.9 | 396.3 | 373.4 | 324.7 | 241.2 | 224.5 | 212.4 | 187.8 | 188.5 | 118.5 | 56.9 | 36.9 |
| 42.3 |
| 19.6 |
| 12.4 |
| Net Income From Continuing Ops | 357.0 | 330.2 | 77.5 | 189.1 | 332.5 | 253.9 | 66.3 | 312.0 | 293.4 | 196.1 | 155.1 | 144.9 | 136.4 | 121.0 | 120.7 | 76.1 | 37.3 | 24.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) |
| Net Income | 357.0 | 330.2 | 77.5 | 189.1 | 332.5 | 253.9 | 66.3 | 312.0 | 293.4 | 196.1 | 155.1 | 144.9 | 136.4 | 113.7 | 120.7 | 76.0 | 37.2 | 18.8 |
| Net Income Attributable To Parent | 357.0 | 330.2 | 77.5 | 189.1 | 332.5 | 253.9 | 66.3 | 312.0 | 293.4 | 196.1 | 155.1 | 144.9 | 136.4 | 121.1 | 120.7 | 76.0 | 37.2 | 18.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 | 18.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 7.4 | 0.0 | 0.0 | 0.0 | 5.4 |
| Net Income To Common Shareholders | 339.7 | 313.0 | 60.3 | 171.9 | 315.2 | 235.2 | 56.5 | 302.3 | 283.6 | 186.3 | 145.4 | 135.1 | 126.6 | 113.7 | 120.7 | 76.1 | 37.3 | 19.0 |
| 1.02 |
| 0.55 |
| EPS Diluted | 7.62 | 6.79 | 1.28 | 3.54 | 6.18 | 4.60 | 1.12 | 5.99 | 5.64 | 3.73 | 3.11 | 2.91 | 2.88 | 2.72 | 3.00 | 1.98 | 1.00 | 0.55 |
| Shares Basic | 44.1 | 45.6 | 46.6 | 48.1 | 50.5 | 50.6 | 50.4 | 50.3 | 49.9 | 49.6 | 46.2 | 45.8 | 43.2 | 40.9 | 39.0 | 37.3 | 36.6 | 34.1 |
| Shares Diluted | 44.6 | 46.1 | 47.0 | 48.6 | 51.0 | 51.1 | 50.6 | 50.4 | 50.3 | 50.3 | 46.8 | 46.4 | 44.0 | 41.8 | 40.2 | 38.3 | 37.3 | 34.4 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 26.1 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 27.5 |
| 28.3 |
| 32.2 |
| 36.2 |
| 42.1 |
| 77.7 |
| 89.4 |
| 102.9 |
| 103.3 |
| 89.9 |
| 81.0 |
| 69.6 |
| 55.1 |
| 43.6 |
| 38.9 |
| 33.3 |
| 25.2 |
| 20.6 |
| 17.4 |
| 15.8 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.7 |
| 88.8 |
| 57.3 |
| 97.0 |
| 94.8 |
| 83.0 |
| 72.2 |
| (41.9) |
| (21.3) |
| 79.8 |
| 112.0 |
| 99.2 |
| 105.3 |
| 83.7 |
| 108.6 |
| 89.9 |
| 91.3 |
| 93.9 |
| 88.5 |
| 76.9 |
| 65.4 |
| 74.5 |
| 66.7 |
| 60.7 |
| 65.1 |
| 43.4 |
| 73.5 |
| 71.9 |
| 60.2 |
| 57.1 |
| (34.3) |
| (16.7) |
| 63.3 |
| 88.1 |
| 77.8 |
| 82.8 |
| 64.5 |
| 85.6 |
| 71.4 |
| 71.9 |
| 48.6 |
| 56.2 |
| 48.7 |
| 42.5 |
| 53.3 |
| 40.3 |
| 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.1 |
| 43.4 |
| 73.5 |
| 71.9 |
| 60.2 |
| 57.1 |
| (34.3) |
| (16.7) |
| 63.3 |
| 88.1 |
| 77.8 |
| 82.8 |
| 64.5 |
| 85.6 |
| 71.4 |
| 71.9 |
| 51.1 |
| 56.2 |
| 48.7 |
| 40.1 |
| 55.7 |
| 40.3 |
| 36.4 |
| 39.7 |
| 65.1 |
| 43.4 |
| 73.5 |
| 71.9 |
| 60.2 |
| 57.1 |
| (34.3) |
| (16.7) |
| 63.3 |
| 88.1 |
| 77.8 |
| 82.8 |
| 64.5 |
| 85.6 |
| 71.4 |
| 71.9 |
| 43.8 |
| 58.7 |
| 51.1 |
| 42.5 |
| 48.4 |
| 42.7 |
| 38.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 6.3 |
| 3.8 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 29.8 |
| 35.3 |
| 60.8 |
| 39.1 |
| 67.2 |
| 68.2 |
| 57.7 |
| 54.7 |
| (36.8) |
| (19.1) |
| 60.8 |
| 85.6 |
| 75.4 |
| 80.4 |
| 62.0 |
| 83.1 |
| 69.0 |
| 69.5 |
| 41.3 |
| 56.2 |
| 48.7 |
| 40.1 |
| 45.9 |
| 40.3 |
| 36.4 |
| 0.76 |
| 1.31 |
| 1.33 |
| - |
| 1.08 |
| (0.73) |
| (0.38) |
| - |
| 1.70 |
| 1.50 |
| 1.60 |
| - |
| 1.65 |
| 1.38 |
| 1.38 |
| - |
| 1.12 |
| 0.97 |
| 0.80 |
| - |
| 0.87 |
| 0.78 |
| 50.6 |
| 50.6 |
| 50.5 |
| - |
| 50.4 |
| 50.4 |
| 50.4 |
| - |
| 50.3 |
| 50.3 |
| 50.2 |
| - |
| 50.2 |
| 49.7 |
| 49.7 |
| - |
| 49.6 |
| 49.6 |
| 49.5 |
| - |
| 46.0 |
| 45.9 |
| 51.1 |
| 51.1 |
| 51.1 |
| - |
| 50.6 |
| 50.4 |
| 50.5 |
| - |
| 50.4 |
| 50.4 |
| 50.3 |
| - |
| 50.4 |
| 50.1 |
| 50.4 |
| - |
| 50.3 |
| 50.2 |
| 50.2 |
| - |
| 46.5 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |