लोडिंग एरर


Summary Financials

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

Net Revenue	2,021	2,154	2,164	2,434	2,730	2,739	675	684
% Growth	NA	6.6%	0.5%	12.5%	12.2%			1.4%

Adjusted Net Income	607	696	734	777	959	962	237	240
% Margin	30.0%	32.3%	33.9%	31.9%	35.1%	35.1%	35.1%	35.1%

Adjusted Basic EPS	2.41	2.77	2.92	3.09	3.81	3.83	0.94	0.95

सहायक गणना

Income Statement

Balance Sheet

Statement of Cashflows


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

Net Revenue	2,021	2,154	2,164	2,434	2,730	2,739	675	684
% Growth	NA	6.6%	0.5%	12.5%	12.2%			1.4%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(8)	(8)	(6)	(10)	(10)	(10)	0	0
General and Admin	(754)	(740)	(750)	(824)	(873)	(873)	0	0
Other Exp / (Inc)	(427)	(504)	(485)	(530)	(578)	(582)	(349)	(353)
Total Operating Exp	(1,190)	(1,252)	(1,241)	(1,364)	(1,460)	(1,464)	(349)	(353)

Operating Income	832	902	923	1,070	1,270	1,275	325	331
% Revenue	41.1%	41.9%	42.6%	44.0%	46.5%	46.5%	48.2%	48.3%

Interest Expense	0	0	0	0	0	0	0	0
Pre-tax Income	832	902	923	1,070	1,270	1,275	325	331
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(225)	(235)	(189)	(293)	(313)	(315)	(88)	(91)
Net Income to Company	607	667	734	777	957	960	237	240
% Margin	30.0%	31.0%	33.9%	31.9%	35.1%	35.0%	35.1%	35.1%

Minority Interest in Earnings	(216)					0	0	0
Net Income to Stockholders	391	667	734	777	957	960	237	240

Preferred Dividends	(3)	(3)	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	388	664	734	777	957	960	237	240
% Margin	19.2%	30.8%	33.9%	31.9%	35.1%	35.0%	35.1%	35.1%

As Reported
Basic EPS (Continuing Ops)	1.54	2.64	2.92	3.09	3.81	3.82	0.94	0.95
Diluted EPS (Continuing Ops)	1.54	2.64	2.92	3.09	3.81	3.82	0.94	0.95

WA Basic Shares Out.	251	251	251	251	251	251	251	251
WA Diluted Shares Out.	251	251	251	251	251	251	251	251

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(19)	(21)	(27)	(24)	(32)	(28)	(8)	(4)
Addback: Restructuring Charges	0	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	39	0	0	3	3	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	(19)	18	(27)	(24)	(30)	(26)	(8)	(4)
% Margin	-1.0%	0.8%	-1.2%	-1.0%	-1.1%	-0.9%	-1.2%	-0.6%

Adjusted Net Income Reconciliation
Net Income to Company	607	667	734	777	957	960	237	240
Addback: Unusual Items	0	39	0	0	3	3	0	0
Less: Tax Benefit of Unusual Items (26%)	0	(10)	(0)	(0)	(1)	(1)	0	0
Adjusted Net Income	607	696	734	777	959	962	237	240
% Margin	30.0%	32.3%	33.9%	31.9%	35.1%	35.1%	35.1%	35.1%

Adjusted Basic EPS	2.41	2.77	2.92	3.09	3.81	3.83	0.94	0.95

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