| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 3,483.4 | 3,354.3 | 2,171.0 | 1,838.7 | 1,137.5 | 861.5 | 808.5 | 862.9 | 732.0 | 616.9 | 523.0 | 430.7 | 363.9 | 348.3 | 339.7 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 230.7 | 172.6 | 100.0 | 71.6 | 100.3 | 76.0 | 52.4 | 42.4 | 27.3 | 53.4 | 45.0 | 31.7 | 45.4 | 50.4 | 47.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 11.32 | 9.35 | 9.05 | 7.22 | 8.93 | 7.31 | 5.95 | 4.99 | 3.97 | 5.02 | 3.25 | 2.46 | 2.69 | 3.25 | 3.07 | 2.66 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 35.1 | - | - | - | 29.4 | - | - | - | 13.8 | - | - | - | 15.4 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 23.5 | 25.5 | 25.3 | 25.3 | 17.5 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.3 | 1.6 | 1.1 | 1.2 | 1.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 867.1 | 886.9 | 878.9 | 850.5 | 738.0 | 555.0 | 557.7 | 538.3 | 520.1 | 496.6 | 472.0 | 461.4 | 408.7 | 366.8 | 300.3 | 248.6 | 221.8 | 221.6 | 221.3 | 212.6 | 206.0 | 207.3 | 197.0 | 192.8 | 211.4 | 215.8 | 219.1 | 216.7 | 211.3 | 202.7 | 185.1 | 176.5 | 167.7 | 163.1 | 157.9 | 151.2 | 144.7 | 139.0 | 132.0 | 127.9 |
| Interest Expense | - | - | - | - | - | - | - | 293.2 | 280.6 | 266.1 | 249.7 | 235.8 | 167.1 | 121.6 | 66.9 | 23.8 | 11.4 | 11.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 331.3 | 270.3 | 236.6 | 275.0 | 93.1 | 144.8 | 135.7 | 126.9 | 133.9 | 80.8 | 119.2 | 110.0 | 111.6 | 123.8 | 108.8 | 173.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 69.8 | 55.0 | 48.2 | 57.6 | 11.7 | 24.8 | 26.0 | 25.6 | 23.6 | 9.9 | 22.6 | 19.9 | 19.2 | 23.7 | 20.8 | 36.0 | 19.8 | 19.9 | 19.3 | 19.9 | 16.9 | 34.8 | 10.3 | 8.1 | (0.8) | 10.8 | 10.6 | 10.5 | 10.5 | (1.0) | 7.4 | 10.9 | 10.0 | 16.5 | 13.0 | 11.5 | 12.4 | 9.8 | 10.7 | 12.1 |
| Net Income From Continuing Ops | 261.4 | 215.4 | 188.3 | 217.4 | 81.3 | 120.0 | 109.6 | 101.3 | 110.3 | 70.9 | 96.6 | 90.1 | 92.4 | 100.2 | 88.0 | 137.6 | 106.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 261.4 | 215.4 | 188.3 | 217.4 | 81.3 | 120.0 | 109.6 | 101.3 | 110.3 | 70.9 | 96.6 | 90.1 | 92.4 | 100.2 | 88.0 | 137.6 | 106.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 261.4 | 215.4 | 188.3 | 217.4 | 81.3 | 120.0 | 109.6 | 101.3 | 110.3 | 70.9 | 96.6 | 90.1 | 92.4 | 100.2 | 88.0 | 137.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 5.8 | 5.8 | 7.9 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 255.6 | 209.5 | 180.4 | 215.4 | 79.3 | 120.0 | 109.6 | 101.3 | 110.3 | 70.9 | 96.6 | 90.1 | 92.4 | 100.2 | 88.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.36 | - | 2.38 | 2.84 | 1.22 | - | 2.25 | 2.08 | 2.27 | - | 1.99 | 1.86 | 1.91 | - | 1.82 | 2.85 | 2.19 | - | 1.96 | 1.81 | 1.93 | - | 1.52 | 1.26 | (0.07) | - | 1.28 | 1.17 | 1.19 | - | 1.17 | 1.12 | 1.15 | - | 0.98 | 0.87 | 0.90 | - | 0.86 | 0.77 |
| EPS Diluted | 3.35 | - | 2.36 | 2.82 | 1.21 | - | 2.23 | 2.07 | 2.25 | - | 1.98 | 1.85 | 1.90 | - | 1.81 | 2.83 | 2.17 | - | ||||||||||||||||||||||
| Shares Basic | 76.0 | - | 75.9 | 75.9 | 65.1 | - | 48.8 | 48.7 | 48.7 | - | 48.5 | 48.5 | 48.4 | - | 48.3 | 48.3 | 48.4 | - | ||||||||||||||||||||||
| Shares Diluted | 76.4 | - | 76.4 | 76.2 | 65.5 | - | 49.1 | 49.0 | 48.9 | - | 48.8 | 48.7 | 48.7 | - | 48.6 | 48.7 | 48.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 141.8 | 52.8 | 58.7 | 54.0 | 55.7 | 62.8 | 56.3 | 53.1 | 54.9 | 54.6 | 52.8 | 46.4 | 44.2 | 40.8 | 42.9 | 39.4 | 38.1 | 37.7 |
| Amortization of Intangibles | 99.5 | 93.5 | 7.7 | 8.6 | 5.0 | 4.8 | 6.5 | 5.5 | 5.8 | 7.3 | 8.7 | 8.2 | 12.2 | 13.2 | 14.8 | 16.1 | 11.1 | 6.2 | 3.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 343.7 |
| 346.5 |
| 356.2 |
| 388.0 |
| Interest Expense | - | - | - | 918.6 | 223.7 | 46.0 | 77.3 | 192.0 | 121.5 | 58.0 | 27.7 | 18.6 | 13.8 | 15.1 | 19.6 | 26.7 | 35.9 | 53.2 | 112.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | (1.1) | 2.7 | (12.2) | 4.0 | 19.0 | 0.4 | 0.0 | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,113.2 | 875.0 | 541.3 | 421.6 | 532.0 | 429.1 | 338.9 | 286.0 | 223.6 | 236.3 | 198.6 | 128.3 | 166.1 | 184.4 | 170.2 | 146.4 | 126.9 | 120.5 | 139.8 |
| 39.9 |
| 35.8 |
| 31.0 |
| 41.8 |
| Net Income From Continuing Ops | 882.5 | 702.4 | 441.2 | 350.0 | 431.7 | 353.0 | 286.5 | 243.6 | 196.3 | 183.0 | 153.6 | 96.6 | 120.7 | 134.0 | 122.7 | 106.5 | 91.0 | 89.5 | 98.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | (0.7) | 64.1 | 5.2 | 19.5 | - | - | - | - | - | - | - |
| Net Income | 882.5 | 702.4 | 441.2 | 350.0 | 431.7 | 353.0 | 286.5 | 243.6 | 195.5 | 247.1 | 158.8 | 116.1 | 120.7 | 134.0 | 122.7 | 106.5 | 91.0 | 89.5 | 98.1 |
| Net Income Attributable To Parent | 882.5 | 702.4 | 441.2 | 350.0 | 431.7 | 353.0 | 286.5 | 243.6 | 195.5 | 247.1 | 158.8 | 116.1 | 120.7 | 134.0 | 122.7 | 106.5 | 91.0 | 89.5 | 98.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 21.6 | 17.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 860.9 | 684.6 | 441.2 | 350.0 | 431.7 | 353.0 | 286.5 | 243.6 | 195.5 | 247.1 | 158.8 | 116.1 | 120.7 | 134.0 | 122.7 | 106.5 | 91.0 | 89.5 | 98.1 |
| 2.27 |
| 2.22 |
| 2.41 |
| EPS Diluted | 11.27 | 9.29 | 8.99 | 7.18 | 8.86 | 7.24 | 5.93 | 4.96 | 3.93 | 4.96 | 3.22 | 2.44 | 2.65 | 3.20 | 3.04 | 2.64 | 2.26 | 2.20 | 2.38 |
| Shares Basic | 76.0 | 73.3 | 48.7 | 48.5 | 48.3 | 48.3 | 48.1 | 48.8 | 49.3 | 49.2 | 48.8 | 47.1 | 44.8 | 41.3 | 40.0 | 40.0 | 40.1 | 40.3 | 40.7 |
| Shares Diluted | 76.4 | 73.7 | 49.1 | 48.8 | 48.7 | 48.7 | 48.3 | 49.1 | 49.8 | 49.8 | 49.3 | 47.6 | 45.4 | 41.8 | 40.4 | 40.3 | 40.3 | 40.6 | - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.6 |
| 1.5 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.9 |
| 2.0 |
| 1.1 |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| 11.6 |
| 11.9 |
| 12.6 |
| 12.6 |
| 14.5 |
| 37.5 |
| 43.5 |
| 50.8 |
| 50.2 |
| 47.4 |
| 40.9 |
| 34.6 |
| 26.3 |
| 19.7 |
| 16.8 |
| 17.0 |
| 13.8 |
| 10.4 |
| 7.6 |
| 7.3 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| (0.6) |
| (0.2) |
| (0.6) |
| 0.5 |
| 1.6 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.8 |
| 98.4 |
| 113.8 |
| 107.3 |
| 109.6 |
| 191.1 |
| 83.4 |
| 68.7 |
| (4.3) |
| 77.3 |
| 73.0 |
| 67.4 |
| 68.3 |
| 24.5 |
| 65.2 |
| 66.3 |
| 67.6 |
| 63.8 |
| 61.8 |
| 56.3 |
| 54.4 |
| 51.1 |
| 50.1 |
| 48.6 |
| 78.5 |
| 94.5 |
| 87.4 |
| 92.6 |
| 156.3 |
| 73.1 |
| 60.5 |
| (3.4) |
| 66.5 |
| 62.4 |
| 57.0 |
| 57.7 |
| 25.5 |
| 57.8 |
| 55.4 |
| 57.5 |
| 47.4 |
| 48.9 |
| 44.8 |
| 42.0 |
| 41.3 |
| 39.4 |
| 36.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| 64.6 |
| (0.7) |
| (2.0) |
| 2.2 |
| - |
| 2.5 |
| 1.1 |
| 78.5 |
| 94.5 |
| 87.4 |
| 92.6 |
| 156.3 |
| 73.1 |
| 60.5 |
| (3.4) |
| 66.5 |
| 62.4 |
| 57.0 |
| 57.7 |
| 25.5 |
| 57.8 |
| 55.4 |
| 56.8 |
| 112.0 |
| 48.1 |
| 42.8 |
| 44.2 |
| 42.9 |
| 41.9 |
| 37.5 |
| 106.0 |
| 78.5 |
| 94.5 |
| 87.4 |
| 92.6 |
| 156.3 |
| 73.1 |
| 60.5 |
| (3.4) |
| 66.5 |
| 62.4 |
| 57.0 |
| 57.7 |
| 25.5 |
| 57.8 |
| 55.4 |
| 56.8 |
| 112.0 |
| 48.1 |
| 42.8 |
| 44.2 |
| 42.9 |
| 41.9 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.6 |
| 106.0 |
| 78.5 |
| 94.5 |
| 87.4 |
| 92.6 |
| 156.3 |
| 73.1 |
| 60.5 |
| (3.4) |
| 66.5 |
| 62.4 |
| 57.0 |
| 57.7 |
| 25.5 |
| 57.8 |
| 55.4 |
| 56.8 |
| 112.0 |
| 48.1 |
| 42.8 |
| 44.2 |
| 42.9 |
| 41.9 |
| 37.5 |
| 1.94 |
| 1.79 |
| 1.91 |
| - |
| 1.52 |
| 1.26 |
| (0.07) |
| - |
| 1.27 |
| 1.16 |
| 1.18 |
| - |
| 1.16 |
| 1.11 |
| 1.14 |
| - |
| 0.97 |
| 0.86 |
| 0.89 |
| - |
| 0.85 |
| 0.76 |
| 48.3 |
| 48.3 |
| 48.1 |
| - |
| 47.9 |
| 48.0 |
| 48.7 |
| - |
| 48.8 |
| 48.8 |
| 48.7 |
| - |
| 49.5 |
| 49.6 |
| 49.4 |
| - |
| 49.3 |
| 49.3 |
| 49.1 |
| - |
| 48.8 |
| 48.8 |
| 48.7 |
| 48.7 |
| 48.5 |
| - |
| 48.1 |
| 48.1 |
| 48.7 |
| - |
| 49.1 |
| 49.0 |
| 49.0 |
| - |
| 49.9 |
| 50.0 |
| 49.9 |
| - |
| 49.8 |
| 49.8 |
| 49.8 |
| - |
| 49.3 |
| 49.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |