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

Revenue	650	721	808	930	933	961	1,631	2,475	2,286	2,004	2,004
% Growth		11.0%	12.0%	15.1%	0.2%	3.1%	69.6%	51.8%	-7.7%	-12.3%

Adjusted EBITDA	163	197	255	297	226	162	549	1,010	640	400	400
% Margin	25.1%	27.3%	31.5%	32.0%	24.3%	16.9%	33.7%	40.8%	28.0%	20.0%	20.0%

Adjusted EBIT	89	116	154	181	104	(35)	242	565	154	(156)	(156)
% Margin	13.7%	16.1%	19.0%	19.5%	11.1%	-3.6%	14.8%	22.8%	6.7%	-7.8%	-7.8%

Adjusted Net Income	112	129	147	182	151	33	231	407	127	(140)	(140)
% Margin	17.3%	17.8%	18.2%	19.6%	16.2%	3.5%	14.2%	16.4%	5.5%	-7.0%	-7.0%

Adjusted Basic EPS	0.11	0.12	0.14	0.17	0.12	0.03	0.18	0.31	0.09	(0.08)	(0.08)

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
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

Revenue	650	721	808	930	933	961	1,631	2,475	2,286	2,004	2,004
% Growth	NA	11.0%	12.0%	15.1%	0.2%	3.1%	69.6%	51.8%	-7.7%	-12.3%

Cost of Revenue	(449)	(501)	(541)	(619)	(650)	(726)	(1,179)	(1,632)	(1,799)	(1,799)	(1,799)
Gross Profit	201	220	267	311	282	235	452	844	487	205	205
% Revenue	31.0%	30.5%	33.1%	33.4%	30.3%	24.4%	27.7%	34.1%	21.3%	10.2%	10.2%

Research and Development	(51)	(48)	(50)	(45)	(63)	(108)	(86)	(161)	(207)	0	0
Selling and Marketing	(7)	(7)	(7)	(8)	(9)	(8)	(11)	(12)	(10)	(10)	(10)
General and Admin	(105)	(97)	(106)	(122)	(170)	(261)	(199)	(267)	(323)	(351)	(351)
Other Inc / (Exp)	87	84	64	66	104	176	140	106	265	119	119
Total Operating Exp	(76)	(68)	(99)	(109)	(137)	(202)	(155)	(334)	(274)	(242)	(242)

Operating Income	125	152	168	202	145	33	296	509	213	(37)	(37)
% Revenue	19.2%	21.1%	20.8%	21.8%	15.6%	3.4%	18.2%	20.6%	9.3%	-1.8%	-1.8%

Interest Expense	0	1	5	19	36	13	0	(13)	(39)	(97)	(97)
Pre-tax Income	125	153	172	221	182	46	296	496	174	(134)	(134)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(13)	(25)	(27)	(35)	(27)	(13)	(65)	(89)	(47)	(7)	(7)
Net Income to Company	113	129	145	186	155	33	231	407	126	(140)	(140)
% Margin	17.3%	17.9%	18.0%	20.0%	16.6%	3.5%	14.2%	16.4%	5.5%	-7.0%	-7.0%

Minority Interest in Earnings	0	0	0	(2)	7	66	31	43	154	198	198
Net Income to Stockholders	113	129	145	183	162	99	261	450	280	58	58

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

Net Income to Common	113	129	145	183	162	99	261	450	280	58	58
% Margin	17.3%	17.9%	18.0%	19.7%	17.4%	10.3%	16.0%	18.2%	12.2%	2.9%	2.9%

As Reported
Basic EPS (Continuing Ops)	0.11	0.12	0.14	0.17	0.13	0.08	0.20	0.35	0.19	0.03	0.03
Diluted EPS (Continuing Ops)	0.11	0.12	0.14	0.17	0.13	0.08	0.20	0.34	0.19	0.03	0.03

WA Basic Shares Out.	1,033.87	1,033.87	1,034.43	1,070.70	1,285.59	1,293.23	1,300.17	1,303.40	1,477.98	1,717.35	1,717.35
WA Diluted Shares Out.	1,034.82	1,037.29	1,043.37	1,082.45	1,295.54	1,310.61	1,320.17	1,313.95	1,486.53	1,721.09	1,721.09

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	125	153	172	221	182	46	296	496	174	(134)	(134)
Addback: Net Interest Expense	(0)	(1)	(5)	(19)	(36)	(13)	(0)	13	39	97	97
Addback: Other Non Operating Expenses, Total	(35)	(36)	(17)	(17)	(37)	(67)	(54)	55	(59)	(119)	(119)
Addback: Depreciation & Amortization	74	81	101	116	123	197	307	445	486	556	556
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	(4)	(4)	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	(0)	(0)	0	0	(1)	0	0	(0)	0	0	0
Addback: Asset Writedown	(0)	(0)	2	(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	0	0	0	0	0
Adjusted EBITDA	163	197	255	297	226	162	549	1,010	640	400	400
% Margin	25.1%	27.3%	31.5%	32.0%	24.3%	16.9%	33.7%	40.8%	28.0%	20.0%	20.0%

Adjusted EBIT	89	116	154	181	104	(35)	242	565	154	(156)	(156)
% Margin	13.7%	16.1%	19.0%	19.5%	11.1%	-3.6%	14.8%	22.8%	6.7%	-7.8%	-7.8%

Adjusted Net Income Reconciliation
Net Income to Company	113	129	145	186	155	33	231	407	126	(140)	(140)
Addback: Unusual Items	(0)	(0)	3	(4)	(5)	(0)	(0)	(0)	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	(1)	1	1	0	0	0	(0)	(0)	(0)
Adjusted Net Income	112	129	147	182	151	33	231	407	127	(140)	(140)
% Margin	17.3%	17.8%	18.2%	19.6%	16.2%	3.5%	14.2%	16.4%	5.5%	-7.0%	-7.0%

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