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	441	472	478	463	506	506	463	506
% Growth	NA	6.9%	1.4%	-3.3%	9.3%			9.3%

Adjusted Net Income	131	154	148	127	151	151	127	151
% Margin	29.7%	32.6%	31.0%	27.4%	29.9%	29.9%	27.4%	29.9%

Adjusted Basic EPS	8.05	9.45	9.13	7.84	9.38	9.38	7.84	9.38

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	441	472	478	463	506	506	463	506
% Growth	NA	6.9%	1.4%	-3.3%	9.3%			9.3%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(6)	(6)	(5)	(5)	(6)	(6)	(5)	(6)
General and Admin	(240)	(253)	(267)	(278)	(288)	(288)	(278)	(288)
Other Exp / (Inc)	(40)	(25)	(26)	(26)	(27)	(27)	(26)	(27)
Total Operating Exp	(287)	(284)	(298)	(309)	(321)	(321)	(309)	(321)

Operating Income	155	188	180	154	185	185	154	185
% Revenue	35.0%	39.9%	37.7%	33.2%	36.5%	36.5%	33.2%	36.5%

Interest Expense	0	0	0	0	0	0	0	0
Pre-tax Income	155	188	180	154	185	185	154	185
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(27)	(34)	(32)	(27)	(33)	(33)	(27)	(33)
Net Income to Company	128	154	148	127	151	151	127	151
% Margin	29.0%	32.6%	31.0%	27.4%	29.9%	29.9%	27.4%	29.9%

Minority Interest in Earnings							(0)	0
Net Income to Stockholders	128	154	148	127	151	151	127	151

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	128	154	148	127	151	151	127	151
% Margin	29.0%	32.6%	31.0%	27.4%	29.9%	29.9%	27.4%	29.9%

As Reported
Basic EPS (Continuing Ops)	7.85	9.45	9.13	7.84	9.38	9.38	7.84	9.38
Diluted EPS (Continuing Ops)	7.80	9.37	9.06	7.80	9.32	9.32	7.80	9.32

WA Basic Shares Out.	16	16	16	16	16	16	16	16
WA Diluted Shares Out.	16	16	16	16	16	16	16	16

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	9	8	7	9	8	8	9	8
Addback: Restructuring Charges	4	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0
Total Unusual Items	13	8	7	9	8	8	9	8
% Margin	3.0%	1.6%	1.4%	1.9%	1.6%	1.6%	1.9%	1.6%

Adjusted Net Income Reconciliation
Net Income to Company	128	154	148	127	151	151	127	151
Addback: Unusual Items	4	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	(1)	0	0	0	0	0	0	0
Adjusted Net Income	131	154	148	127	151	151	127	151
% Margin	29.7%	32.6%	31.0%	27.4%	29.9%	29.9%	27.4%	29.9%

Adjusted Basic EPS	8.05	9.45	9.13	7.84	9.38	9.38	7.84	9.38

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