लोडिंग एरर


Summary Financials

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

Revenue	9,606.00	6,375.00	6,803.00	7,683.00	8,208.00	8,208.00	7,683.00	8,208.00
% Growth		(0.34)	0.07	0.13	0.07			0.07

Adjusted EBITDA	1,025.00	828.00	1,026.00	1,273.00	1,092.67	1,092.67	1,273.00	1,092.67
% Margin	0.11	0.13	0.15	0.17	0.13	0.13	0.17	0.13

Adjusted EBIT	440.00	225.00	437.00	621.00	314.00	314.00	621.00	314.00
% Margin	0.05	0.04	0.06	0.08	0.04	0.04	0.08	0.04

Adjusted Net Income	(16.74)	101.14	1,177.38	3,072.46	(1,415.66)	(1,415.66)	3,072.46	(1,415.66)
% Margin	(0.00)	0.02	0.17	0.40	(0.17)	(0.17)	0.40	(0.17)

Adjusted Basic EPS	NA	NA	16.14	42.11	(19.40)	(19.40)	42.11	(19.40)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
USD	Fiscal Year Ending					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

Revenue	9,606	6,375	6,803	7,683	8,208	8,208	7,683	8,208
% Growth	NA	-33.6%	6.7%	12.9%	6.8%			6.8%

Cost of Revenue	(8,853)	(5,983)	(6,163)	(6,794)	(7,568)	(7,568)	(6,794)	(7,568)
Gross Profit	753	392	640	889	640	640	889	640
% Revenue	7.8%	6.1%	9.4%	11.6%	7.8%	7.8%	11.6%	7.8%

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	(313)	(167)	(203)	(268)	(326)	(326)	(268)	(326)
Other Inc / (Exp)	(176)	2	748	(654)	(1,557)	(1,557)	(654)	(1,557)
Total Operating Exp	(489)	(165)	545	(922)	(1,883)	(1,883)	(922)	(1,883)

Operating Income	264	227	1,185	(33)	(1,243)	(1,243)	(33)	(1,243)
% Revenue	2.7%	3.6%	17.4%	-0.4%	-15.1%	-15.1%	-0.4%	-15.1%

Interest Expense	(405)	(210)	(523)	(878)	(832)	(832)	(878)	(832)
Pre-tax Income	(141)	17	662	(911)	(2,075)	(2,075)	(911)	(2,075)
Earnings of Discontinued Ops.	0	81	380	3,812	0	0	3,812	0
Provision for Taxes	14	(5)	34	(72)	148	148	(72)	148
Net Income to Company	(127)	93	1,076	2,829	(1,927)	(1,927)	2,829	(1,927)
% Margin	-1.3%	1.5%	15.8%	36.8%	-23.5%	-23.5%	36.8%	-23.5%

Minority Interest in Earnings	(37)	(57)	(165)	(2,310)	1,039	1,039	(2,310)	1,039
Net Income to Stockholders	(164)	36	911	519	(888)	(888)	519	(888)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	(81)	(380)	(3,812)	0	0	(3,812)	0

Net Income to Common	(164)	(45)	531	(3,293)	(888)	(888)	(3,293)	(888)
% Margin	-1.7%	-0.7%	7.8%	-42.9%	-10.8%	-10.8%	-42.9%	-10.8%

As Reported
Basic EPS (Continuing Ops)	0.00	0.00	7.28	(45.14)	(12.17)	(12.17)	(45.14)	(12.17)
Diluted EPS (Continuing Ops)	0.00	0.00	7.28	(45.14)	(12.17)	(12.17)	(45.14)	(12.17)

WA Basic Shares Out.	0.00	0.00	72.96	72.95	72.95	72.95	72.95	72.95
WA Diluted Shares Out.	0.00	0.00	72.96	72.95	72.95	72.95	72.95	72.95

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(141)	17	662	(911)	(2,075)	(2,075)	(911)	(2,075)
Addback: Net Interest Expense	405	210	523	878	832	832	878	832
Addback: Other Non Operating Expenses, Total	27	(13)	(885)	325	866	866	325	866
Addback: Depreciation & Amortization	585	603	589	652	779	779	652	779
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	31	0	27	9	0	0	9	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	(55)	0	(5)	(87)	0	0	(87)	0
Addback: Asset Writedown	0	0	21	606	691	691	606	691
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	173	11	94	(199)	0	0	(199)	0
Adjusted EBITDA	1,025	828	1,026	1,273	1,093	1,093	1,273	1,093
% Margin	10.7%	13.0%	15.1%	16.6%	13.3%	13.3%	16.6%	13.3%

Adjusted EBIT	440	225	437	621	314	314	621	314
% Margin	4.6%	3.5%	6.4%	8.1%	3.8%	3.8%	8.1%	3.8%

Adjusted Net Income Reconciliation
Net Income to Company	(127)	93	1,076	2,829	(1,927)	(1,927)	2,829	(1,927)
Addback: Unusual Items	149	11	137	329	691	691	329	691
Less: Tax Benefit of Unusual Items (26%)	(39)	(3)	(36)	(86)	(180)	(180)	(86)	(180)
Adjusted Net Income	(17)	101	1,177	3,072	(1,416)	(1,416)	3,072	(1,416)
% Margin	-0.2%	1.6%	17.3%	40.0%	-17.2%	-17.2%	40.0%	-17.2%

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