| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 393.0 | 365.0 | 271.0 | 203.0 | 157.2 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 41.6 | 41.3 | 27.9 | 18.8 | 12.0 | 10.6 | 5.4 | 8.1 | 11.6 |
| Net Income From Continuing Ops | 108.6 | 105.0 | 68.5 | 52.3 | |||||
| Per Share | |||||||||
| EPS Basic | 2.81 | 2.81 | 2.07 | 1.60 | 0.99 | 0.90 | (1.55) | - | - |
| EPS Diluted | 2.77 | 2.75 | 1.91 | 1.52 | 0.94 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | |||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | 43.0 | 53.2 | 37.1 | 39.8 | 33.4 | 32.3 | 20.7 | 22.6 | 25.8 | 21.7 | 17.4 | 14.0 | 12.8 | 12.1 | 3.0 | 3.6 | 5.6 | ||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 109.2 | 100.8 | 95.0 | 88.0 | 81.2 | 74.6 | 70.0 | 65.3 | 61.1 | 55.5 | 51.7 | 49.6 | 46.2 | 45.0 | 38.6 | 32.9 | 40.7 | 28.1 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pre-Tax Income | 30.9 | 50.0 | 35.4 | 33.9 | 26.9 | 32.0 | 21.2 | 19.9 | 23.2 | 22.3 | 17.2 | 16.8 | 14.8 | 11.7 | 14.0 | 14.8 | 4.0 | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 8.6 | 15.3 | 10.0 | 7.8 | 8.2 | 11.2 | 5.6 | 5.2 | 5.9 | 5.1 | 5.1 | 4.6 | 4.0 | 3.5 | 3.8 | 4.0 | 0.8 | 3.0 | 2.9 | 3.4 | 1.2 | 2.2 | 1.5 | 0.5 | 1.1 | 3.0 | 1.8 | 1.4 | 1.9 |
| Net Income From Continuing Ops | 22.3 | 34.8 | 25.4 | 26.2 | 18.6 | 20.8 | 15.6 | 14.7 | 17.3 | 17.2 | 12.2 | 12.2 | 10.7 | 8.2 | 10.3 | 10.8 | 3.2 | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 22.3 | 34.8 | 25.4 | 26.2 | 18.6 | 20.8 | 15.6 | 14.7 | 17.3 | 17.2 | 12.2 | 12.2 | 10.7 | 8.2 | 10.3 | 10.8 | 3.2 | ||||||||||||
| Net Income Attributable To Parent | 22.4 | 34.8 | 25.4 | 26.0 | 18.9 | 20.6 | 15.8 | 14.8 | 17.3 | 17.4 | 12.1 | 12.2 | 10.6 | 8.5 | 10.0 | 10.6 | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 22.4 | 34.8 | 25.4 | 26.0 | 18.9 | 20.6 | 15.8 | 14.8 | 17.3 | 17.4 | 12.1 | 12.2 | 10.6 | 8.5 | 10.0 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.57 | - | 0.66 | 0.69 | 0.55 | - | 0.48 | 0.45 | 0.52 | - | 0.37 | 0.37 | 0.33 | - | 0.31 | 0.33 | 0.10 | - | 0.25 | 0.29 | 0.11 | - | 0.17 | (2.33) | 0.13 | - | - | - | - |
| EPS Diluted | 0.57 | - | 0.65 | 0.69 | 0.51 | - | 0.44 | 0.42 | 0.49 | - | 0.35 | 0.36 | 0.31 | - | 0.29 | 0.31 | 0.09 | - | |||||||||||
| Shares Basic | 38.6 | - | 38.1 | 37.2 | 33.7 | - | 32.7 | 32.6 | 32.5 | - | 32.3 | 32.1 | 32.1 | - | 31.9 | 31.9 | 31.9 | - | |||||||||||
| Shares Diluted | 39.2 | - | 38.8 | 37.8 | 36.8 | - | 35.9 | 35.6 | 35.4 | - | 34.7 | 34.1 | 34.1 | - | 34.2 | 34.1 | 34.2 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.5 | 0.8 | 0.8 | 0.8 | 1.1 | 1.2 | 1.4 | 1.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 173.1 | 163.6 | 101.4 | 65.9 | 24.3 | 9.8 | 6.3 | 2.6 | 2.8 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| 106.0 |
| 99.9 |
| 98.5 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 150.2 | 146.2 | 96.4 | 71.1 | 44.6 | 39.8 | 23.1 | 25.4 | 19.2 |
| 32.5 |
| 29.2 |
| 17.8 |
| 25.4 |
| 7.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 108.6 | 105.0 | 68.5 | 52.3 | 32.5 | 29.2 | 17.8 | 25.4 | 7.6 |
| Net Income Attributable To Parent | 108.5 | 105.1 | 68.4 | 52.3 | 32.2 | 29.2 | 17.8 | 17.3 | 7.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | 49.0 | - | - |
| Net Income To Common Shareholders | 108.5 | 105.1 | 68.4 | 52.3 | 32.2 | 29.2 | (31.2) | 17.3 | 7.6 |
| 0.86 |
| (1.55) |
| - |
| - |
| Shares Basic | 38.6 | 36.9 | 32.7 | 32.2 | 31.9 | 22.8 | 20.1 | - | - |
| Shares Diluted | 39.2 | 38.2 | 35.8 | 34.5 | 34.1 | 34.0 | 20.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 0.3 |
| 2.4 |
| 2.8 |
| 4.7 |
| 1.3 |
| (1.3) |
| 1.6 |
| - |
| (0.2) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 24.9 |
| 28.2 |
| 23.3 |
| 24.3 |
| 23.1 |
| 29.2 |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 10.9 |
| 12.9 |
| 4.6 |
| 11.8 |
| 5.0 |
| 2.6 |
| 3.7 |
| 8.1 |
| 5.7 |
| 5.0 |
| 6.6 |
| 8.4 |
| 8.0 |
| 9.5 |
| 3.4 |
| 9.6 |
| 3.5 |
| 2.1 |
| 2.6 |
| 13.3 |
| 3.9 |
| 3.5 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 8.0 |
| 9.5 |
| 3.4 |
| 9.6 |
| 3.5 |
| 2.1 |
| 2.6 |
| 13.3 |
| 3.9 |
| 3.5 |
| 4.7 |
| 3.1 |
| 8.4 |
| 8.0 |
| 9.5 |
| 3.4 |
| 9.6 |
| 3.5 |
| 2.1 |
| 2.6 |
| 5.2 |
| 3.9 |
| 3.5 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 3.1 |
| 8.4 |
| 8.0 |
| 9.5 |
| 3.4 |
| 9.6 |
| 3.5 |
| (46.8) |
| 2.6 |
| 5.2 |
| 3.9 |
| 3.5 |
| 4.7 |
| 0.23 |
| 0.28 |
| 0.10 |
| - |
| 0.11 |
| (2.33) |
| 0.13 |
| - |
| - |
| - |
| - |
| 20.1 |
| 20.1 |
| 20.1 |
| - |
| 20.1 |
| 20.1 |
| 20.1 |
| - |
| - |
| - |
| - |
| 34.2 |
| 34.0 |
| 33.4 |
| - |
| 32.4 |
| 20.1 |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |