लोडिंग एरर


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	1,417	1,538	1,716	1,937	2,101	2,275	2,772	2,721	2,814	3,152	3,152
% Growth		8.5%	11.6%	12.9%	8.4%	8.3%	21.8%	-1.8%	3.4%	12.0%

Adjusted Net Income	190	219	350	324	366	386	548	467	577	471	471
% Margin	13.4%	14.3%	20.4%	16.7%	17.4%	17.0%	19.8%	17.2%	20.5%	14.9%	14.9%

Adjusted Basic EPS	3.73	4.63	7.68	7.39	8.69	9.64	13.87	12.29	16.04	13.78	13.78

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
USD	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	1,417	1,538	1,716	1,937	2,101	2,275	2,772	2,721	2,814	3,152	3,152
% Growth	NA	8.5%	11.6%	12.9%	8.4%	8.3%	21.8%	-1.8%	3.4%	12.0%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(275)	(273)	(298)	(335)	(357)	(377)	(522)	(463)	(457)	(573)	(573)
General and Admin	(123)	(132)	(147)	(168)	(179)	(188)	(203)	(235)	(235)	(256)	(256)
Other Exp / (Inc)	(682)	(748)	(836)	(951)	(1,011)	(1,117)	(1,311)	(1,213)	(1,257)	(1,296)	(1,296)
Total Operating Exp	(1,080)	(1,153)	(1,281)	(1,455)	(1,547)	(1,682)	(2,036)	(1,912)	(1,950)	(2,125)	(2,125)

Operating Income	338	385	435	482	554	593	736	810	864	1,027	1,027
% Revenue	23.8%	25.0%	25.3%	24.9%	26.4%	26.1%	26.6%	29.8%	30.7%	32.6%	32.6%

Interest Expense	(47)	(48)	(55)	(66)	(77)	(86)	(93)	(91)	(92)	(88)	(88)
Pre-tax Income	291	338	380	416	477	507	644	719	772	939	939
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	(88)	(15)	(250)	(250)
Provision for Taxes	(101)	(118)	(29)	(92)	(111)	(121)	(168)	(164)	(181)	(219)	(219)
Net Income to Company	190	219	350	324	366	386	476	467	577	471	471
% Margin	13.4%	14.3%	20.4%	16.7%	17.4%	17.0%	17.2%	17.2%	20.5%	14.9%	14.9%

Minority Interest in Earnings							1	5
Net Income to Stockholders	190	219	350	324	366	386	477	472	577	471	471

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	(2)	(2)	(3)	(2)	(2)	(2)	(2)	86	12	248	248

Net Income to Common	188	218	348	322	365	384	475	558	589	718	718
% Margin	13.3%	14.1%	20.3%	16.6%	17.4%	16.9%	17.2%	20.5%	20.9%	22.8%	22.8%

As Reported
Basic EPS (Continuing Ops)	3.70	4.59	7.63	7.35	8.65	9.60	12.03	14.68	16.37	21.04	21.04
Diluted EPS (Continuing Ops)	3.70	4.59	7.61	7.33	8.62	9.57	11.99	14.63	16.34	21.01	21.01

WA Basic Shares Out.	51	47	46	44	42	40	40	38	36	34	34
WA Diluted Shares Out.	51	47	46	44	42	40	40	38	36	34	34

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	0	0	0	0	0	0	0	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	13	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	76	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	9	0	0	0	0
Total Unusual Items	0	0	0	0	0	0	98	0	0	0	0
% Margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	3.5%	0.0%	0.0%	0.0%	0.0%

Adjusted Net Income Reconciliation
Net Income to Company	190	219	350	324	366	386	476	467	577	471	471
Addback: Unusual Items	0	0	0	0	0	0	98	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	(25)	0	0	0	0
Adjusted Net Income	190	219	350	324	366	386	548	467	577	471	471
% Margin	13.4%	14.3%	20.4%	16.7%	17.4%	17.0%	19.8%	17.2%	20.5%	14.9%	14.9%

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