लोडिंग एरर


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Net Revenue	41,909	50,601	51,411	57,094	64,106	64,106	57,094	64,106
% Growth	NA	20.7%	1.6%	11.1%	12.3%			12.3%

Adjusted Net Income	6,465	1,728	(1,304)	(88)	4,644	4,644	(88)	4,644
% Margin	15.4%	3.4%	-2.5%	-0.2%	7.2%	7.2%	-0.2%	7.2%

Adjusted Basic EPS	20.75	5.86	(4.81)	(0.34)	17.57	17.57	(0.34)	17.57

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	41,909	50,601	51,411	57,094	64,106	64,106	57,094	64,106
% Growth	NA	20.7%	1.6%	11.1%	12.3%			12.3%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(5,443)	(6,616)	(7,562)	(7,146)	(8,589)	(8,589)	(7,146)	(8,589)
Other Exp / (Inc)	(29,346)	(37,189)	(45,344)	(49,917)	(49,356)	(49,356)	(49,917)	(49,356)
Total Operating Exp	(34,789)	(43,805)	(52,906)	(57,063)	(57,945)	(57,945)	(57,063)	(57,945)

Operating Income	7,120	6,796	(1,495)	31	6,161	6,161	31	6,161
% Revenue	17.0%	13.4%	-2.9%	0.1%	9.6%	9.6%	0.1%	9.6%

Interest Expense	(318)	(330)	(335)	(379)	(400)	(400)	(379)	(400)
Pre-tax Income	6,802	6,466	(1,830)	(348)	5,761	5,761	(348)	5,761
Earnings of Discontinued Ops.	147	(3,593)	0	0	0	0	0	0
Provision for Taxes	(1,373)	(1,292)	488	135	(1,162)	(1,162)	135	(1,162)
Net Income to Company	5,576	1,581	(1,342)	(213)	4,599	4,599	(213)	4,599
% Margin	13.3%	3.1%	-2.6%	-0.4%	7.2%	7.2%	-0.4%	7.2%

Minority Interest in Earnings		33	53	25	68	68	25	68
Net Income to Stockholders	5,576	1,614	(1,289)	(188)	4,667	4,667	(188)	4,667

Preferred Dividends	(115)	(114)	(105)	(128)	(117)	(117)	(128)	(117)
Other Adj.	(147)	3,593	0	0	0	0	0	0

Net Income to Common	5,314	5,093	(1,394)	(316)	4,550	4,550	(316)	4,550
% Margin	12.7%	10.1%	-2.7%	-0.6%	7.1%	7.1%	-0.6%	7.1%

As Reported
Basic EPS (Continuing Ops)	17.05	17.28	(5.14)	(1.20)	17.22	17.22	(1.20)	17.22
Diluted EPS (Continuing Ops)	16.84	17.03	(5.14)	(1.20)	16.99	16.99	(1.20)	16.99

WA Basic Shares Out.	312	295	271	263	264	264	263	264
WA Diluted Shares Out.	316	299	271	263	268	268	263	268

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	253	170	51	169	61	61	169	61
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	948	29	0	0	0	0	0	0
Total Unusual Items	1,201	199	51	169	61	61	169	61
% Margin	2.9%	0.4%	0.1%	0.3%	0.1%	0.1%	0.3%	0.1%

Adjusted Net Income Reconciliation
Net Income to Company	5,576	1,581	(1,342)	(213)	4,599	4,599	(213)	4,599
Addback: Unusual Items	1,201	199	51	169	61	61	169	61
Less: Tax Benefit of Unusual Items (26%)	(312)	(52)	(13)	(44)	(16)	(16)	(44)	(16)
Adjusted Net Income	6,465	1,728	(1,304)	(88)	4,644	4,644	(88)	4,644
% Margin	15.4%	3.4%	-2.5%	-0.2%	7.2%	7.2%	-0.2%	7.2%

Adjusted Basic EPS	20.75	5.86	(4.81)	(0.34)	17.57	17.57	(0.34)	17.57

आल राइट्स रिजर्व्ड। टर्म्स ऑफ़ यूज़

हिंदी

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

繁體中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt