| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||
| Interest Income | 296.4 | 290.2 | 307.1 | 362.6 | 302.9 | 240.2 | 283.7 | 339.8 | 265.6 | 198.9 | 153.6 | 128.6 |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 1.1 | 0.3 | 0.6 | 0.3 | 0.1 | (0.0) | 1.6 |
| Net Income From Continuing Ops | 65.5 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.65 | 0.57 | 0.75 | (1.69) | (0.95) | 0.92 | (2.03) | 1.73 | 1.70 | 1.74 | 1.69 | 1.81 |
| EPS Diluted | 0.64 | 0.57 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| General & Administrative | 0.9 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 1.1 | 1.2 | 1.0 | 1.0 | 0.7 | 1.3 | 0.9 | 1.1 | 1.2 | 0.9 | 1.2 | ||||||||||||||||||||||
| Depreciation & Amortization | 1.8 | 1.9 | 1.7 | 2.0 | 2.1 | 1.8 | 1.4 | 1.4 | 1.4 | - | 0.4 | 0.2 | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||||||||||
| Interest Income | 74.2 | 74.4 | 77.1 | 70.7 | 68.0 | 69.0 | 77.9 | 78.1 | 82.2 | 84.1 | 90.0 | 96.7 | 91.7 | 100.3 | 75.5 | 66.0 | 61.0 | 60.1 | 60.0 | 61.9 | 58.1 | 62.0 | 69.9 | 70.1 | 81.7 | 82.6 | 92.4 | 88.3 | 76.6 | 71.7 | 69.9 | 64.7 | 59.4 | 52.5 | 46.7 | 51.7 | 47.9 | 40.4 | 38.4 |
| Interest Expense | - | - | - | - | - | - | - | - | 55.4 | 62.8 | 70.5 | 70.6 | 70.0 | 65.2 | 45.1 | 28.0 | 22.5 | 21.8 | |||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Pre-Tax Income | 19.1 | 4.1 | 22.1 | 20.8 | 13.8 | 10.5 | 22.3 | 24.8 | 17.1 | 6.4 | (61.2) | (69.2) | 7.6 | 36.4 | (114.5) | (5.3) | 23.9 | ||||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.2) | 0.1 | 0.1 | 0.4 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | (0.3) | 0.2 | 0.2 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | (0.0) | 0.2 | - | - | (0.0) | 0.2 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 18.9 | 4.0 | 22.0 | 20.6 | 13.7 | 10.7 | 22.2 | 24.7 | 16.7 | 6.4 | (61.2) | (69.2) | 7.4 | 36.2 | (114.6) | (5.4) | 23.8 | ||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income | 18.9 | 4.0 | 22.0 | 20.6 | 13.7 | 10.7 | 22.2 | 24.7 | 16.7 | 6.4 | (61.2) | (69.2) | 7.4 | 36.2 | (114.6) | (5.4) | 23.8 | ||||||||||||||||||||||
| Net Income Attributable To Parent | 18.9 | 4.0 | 22.0 | 20.6 | 13.7 | 10.7 | 22.2 | 24.7 | 16.7 | 6.4 | (61.2) | (69.2) | 7.4 | 36.2 | (114.6) | (5.4) | |||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Less: Preferred Dividends | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | ||||||||||||||||||||||
| Net Income To Common Shareholders | 15.2 | 0.2 | 18.4 | 16.9 | 10.0 | 6.9 | 18.7 | 21.0 | 13.1 | 2.6 | (64.6) | (72.7) | 3.8 | 32.6 | (117.9) | ||||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.19 | - | 0.23 | 0.21 | 0.12 | - | 0.23 | 0.26 | 0.17 | - | (0.83) | (0.94) | 0.05 | - | (1.52) | (0.11) | 0.26 | - | 0.34 | (0.27) | 0.32 | - | 0.40 | 0.52 | (3.05) | - | 0.44 | 0.43 | 0.42 | - | 0.42 | 0.44 | 0.42 | - | 0.35 | 0.52 | 0.48 | 0.43 | 0.52 |
| EPS Diluted | 0.19 | - | 0.23 | 0.21 | 0.12 | - | 0.23 | 0.26 | 0.17 | - | (0.83) | (0.94) | 0.05 | - | (1.52) | (0.11) | 0.25 | - | |||||||||||||||||||||
| Shares Basic | 78.3 | - | 78.5 | 79.5 | 81.0 | - | 80.9 | 79.5 | 77.9 | - | 77.7 | 77.4 | 77.4 | - | 77.4 | 77.2 | 77.2 | - | |||||||||||||||||||||
| Shares Diluted | 79.1 | - | 78.8 | 80.2 | 81.8 | - | 81.4 | 80.9 | 77.9 | - | 77.7 | 77.4 | 78.1 | - | 77.4 | 77.2 | 81.8 | - | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 4.1 | 4.3 | 4.3 | 3.8 | 4.4 | 4.4 | 3.6 | 3.0 | 3.4 | 3.0 | 2.2 | 0.8 |
| Depreciation & Amortization | 7.4 | 7.7 | 6.0 | 1.0 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 273.9 |
| 160.8 |
| 85.1 |
| 107.2 |
| 174.8 |
| 126.0 |
| 78.3 |
| 61.6 |
| 47.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 66.0 | 60.7 | 74.7 | (116.4) | (59.5) | 139.6 | (136.5) | 126.9 | 107.3 | 94.5 | 70.0 | 61.0 |
| 60.3 |
| 74.3 |
| (116.6) |
| (60.1) |
| 138.6 |
| (136.8) |
| 126.3 |
| 106.9 |
| 94.4 |
| 70.0 |
| 59.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 65.5 | 60.3 | 74.3 | (116.6) | (60.1) | 138.6 | (136.8) | 126.3 | 106.9 | 94.4 | 70.0 | 59.4 |
| Net Income Attributable To Parent | 65.5 | 60.3 | 74.3 | (116.6) | (60.1) | 138.6 | (136.8) | 126.3 | 106.9 | 94.4 | 70.0 | 59.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 19.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 50.7 | 45.5 | 59.7 | (130.9) | (73.6) | 70.7 | (155.5) | 125.6 | 106.9 | 94.3 | 70.0 | 59.3 |
| 0.75 |
| (1.69) |
| (0.95) |
| 0.87 |
| (2.03) |
| 1.73 |
| 1.70 |
| 1.74 |
| 1.69 |
| 1.81 |
| Shares Basic | 78.3 | 79.3 | 79.8 | 77.6 | 77.3 | 77.0 | 76.7 | 72.7 | 63.0 | 54.2 | 41.4 | 32.9 |
| Shares Diluted | 79.1 | 79.4 | 79.9 | 77.6 | 77.3 | 81.7 | 76.7 | 72.7 | 63.0 | 54.2 | 41.4 | 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 0.2 |
| 1.1 |
| 1.0 |
| 0.7 |
| 0.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.8 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 22.0 |
| 20.3 |
| 21.5 |
| 21.5 |
| 25.9 |
| 38.5 |
| 41.2 |
| 47.9 |
| 46.4 |
| 39.4 |
| 35.6 |
| 34.3 |
| 30.2 |
| 26.0 |
| 21.7 |
| 19.2 |
| 19.6 |
| 17.8 |
| 16.9 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| 29.6 |
| 32.6 |
| 32.9 |
| 14.7 |
| 38.5 |
| 43.0 |
| (232.7) |
| 33.0 |
| 33.1 |
| 32.2 |
| 28.6 |
| 28.7 |
| 26.8 |
| 26.4 |
| 25.3 |
| 24.8 |
| 20.8 |
| 25.3 |
| 23.6 |
| 17.6 |
| 17.3 |
| 44.9 |
| 29.3 |
| 32.4 |
| 32.0 |
| 14.6 |
| 38.4 |
| 42.9 |
| (232.8) |
| 32.9 |
| 33.0 |
| 32.0 |
| 28.4 |
| 28.6 |
| 26.8 |
| 26.4 |
| 25.1 |
| 24.8 |
| 20.8 |
| 25.3 |
| 23.5 |
| 17.4 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.9 |
| 29.3 |
| 32.4 |
| 32.0 |
| 14.6 |
| 38.4 |
| 42.9 |
| (232.8) |
| 32.9 |
| 33.0 |
| 32.0 |
| 28.4 |
| 28.6 |
| 26.8 |
| 26.4 |
| 25.1 |
| 24.8 |
| 20.8 |
| 25.3 |
| 23.5 |
| 17.4 |
| 17.1 |
| 23.8 |
| 44.9 |
| 29.3 |
| 32.4 |
| 32.0 |
| 14.6 |
| 38.4 |
| 42.9 |
| (232.8) |
| 32.9 |
| 33.0 |
| 32.0 |
| 28.4 |
| 28.6 |
| 26.8 |
| 26.4 |
| 25.1 |
| 24.8 |
| 20.8 |
| 25.3 |
| 23.5 |
| 17.4 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 3.7 |
| 6.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| (8.8) |
| 20.4 |
| 41.5 |
| 26.0 |
| (21.0) |
| 24.2 |
| 6.4 |
| 30.8 |
| 40.1 |
| (232.8) |
| 32.2 |
| 33.0 |
| 32.0 |
| 28.4 |
| 28.6 |
| 26.8 |
| 26.4 |
| 25.1 |
| 24.8 |
| 20.8 |
| 25.3 |
| 23.5 |
| 17.4 |
| 17.1 |
| 0.32 |
| (0.27) |
| 0.30 |
| - |
| 0.39 |
| 0.52 |
| (3.05) |
| - |
| 0.44 |
| 0.43 |
| 0.42 |
| - |
| 0.42 |
| 0.44 |
| 0.42 |
| - |
| 0.35 |
| 0.52 |
| 0.48 |
| 0.43 |
| 0.52 |
| 77.1 |
| 76.9 |
| 76.9 |
| - |
| 76.8 |
| 76.6 |
| 76.5 |
| - |
| 74.1 |
| 74.0 |
| 68.3 |
| - |
| 64.3 |
| 60.2 |
| 60.4 |
| - |
| 58.7 |
| 48.7 |
| 48.4 |
| 40.9 |
| 32.7 |
| 82.0 |
| 76.9 |
| 80.7 |
| - |
| 78.3 |
| 76.6 |
| 76.5 |
| - |
| 74.1 |
| 74.0 |
| 68.3 |
| - |
| 64.3 |
| 60.2 |
| 60.4 |
| - |
| 58.7 |
| 48.7 |
| 48.4 |
| 40.9 |
| 32.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |