ExlService Holdings, Inc. (EXLS) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
320 PARK AVENUE NEW YORK, 10022 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7389 - Business Services, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)Annual | Quarterly
| 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 262 | 265 | 269 | 314 | 284 | 295 | 376 | ||
| Cash and cash equivalents | 89 | 106 | 107 | 135 | 115 | 150 | 177 | ||
| Short-term investments | 173 | 159 | 163 | 179 | 170 | 145 | 199 | ||
| Restricted cash and investments | 7 | 7 | 6 | 6 | 7 | 5 | 5 | ||
| Receivables | 257 | 237 | 239 | 194 | 192 | 182 | 159 | ||
| Prepaid expense | 28 | 29 | 30 | 29 | 26 | 20 | |||
| Other current assets | 55 | 23 | 28 | 34 | 33 | 34 | 36 | ||
| Total current assets: | 581 | 561 | 573 | 578 | 545 | 541 | 597 | ||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Operating lease, right-of-use asset | 62 | 68 | 75 | 77 | 81 | 83 | 89 | ||
| Property, plant and equipment | 80 | 82 | 85 | 86 | 84 | 19 | 90 | ||
| Long-term investments and receivables | 35 | 3 | 3 | 3 | 3 | 3 | |||
| Long-term investments | 35 | 3 | 3 | 3 | 3 | 3 | |||
| Intangible assets, net (including goodwill) | 475 | 480 | 481 | 485 | 399 | 402 | 405 | ||
| Goodwill | 406 | 407 | 405 | 404 | 349 | 349 | 349 | ||
| Intangible assets, net (excluding goodwill) | 69 | 73 | 77 | 81 | 50 | 53 | 56 | ||
| Regulated entity, other noncurrent assets | 1 | ||||||||
| Restricted cash and investments | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||
| Deferred income tax assets | 55 | 41 | 22 | 21 | 27 | 24 | 11 | ||
| Other noncurrent assets | 30 | 53 | 32 | 30 | 27 | 27 | 30 | ||
| Other undisclosed noncurrent assets | 3 | 67 | |||||||
| Total noncurrent assets: | 738 | 730 | 702 | 705 | 623 | 628 | 630 | ||
| TOTAL ASSETS: | 1,319 | 1,291 | 1,275 | 1,283 | 1,168 | 1,169 | 1,226 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 216 | 191 | 145 | 197 | 178 | 162 | 139 | ||
| Accounts payable | 3 | 4 | 5 | 7 | 3 | 4 | 8 | ||
| Accrued liabilities | 97 | 89 | 87 | 75 | 68 | 76 | 73 | ||
| Employee-related liabilities | 92 | 76 | 52 | 114 | 96 | 70 | 43 | ||
| Taxes payable | 23 | 21 | 1 | 1 | 11 | 11 | 14 | ||
| Interest and dividends payable | 0 | 0 | |||||||
| Deferred revenue | 19 | 22 | 23 | 20 | 12 | 12 | 15 | ||
| Debt | 35 | 35 | 35 | 260 | 15 | 15 | 25 | ||
| Other undisclosed current liabilities | 16 | 18 | 19 | 18 | 18 | 18 | 18 | ||
| Total current liabilities: | 287 | 266 | 222 | 496 | 223 | 207 | 198 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 289 | 309 | 326 | 69 | 244 | 216 | 285 | ||
| Long-term debt, excluding current maturities | 235 | 250 | 260 | 170 | 139 | 203 | |||
| Operating lease, liability | 54 | 59 | 66 | 69 | 74 | 77 | 82 | ||
| Liabilities, other than long-term debt | 38 | 30 | 26 | 26 | 16 | 18 | 18 | ||
| Accounts payable and accrued liabilities | 2 | 2 | 2 | 2 | 2 | 2 | |||
| Deferred income tax liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | ||
| Other liabilities | 37 | 27 | 23 | 23 | 14 | 16 | 15 | ||
| Total noncurrent liabilities: | 327 | 339 | 352 | 94 | 260 | 234 | 302 | ||
| Total liabilities: | 614 | 605 | 574 | 590 | 483 | 441 | 500 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent | 705 | 686 | 700 | 693 | 685 | 728 | 726 | ||
| Common stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Treasury stock, value | (441) | (429) | (401) | (369) | (337) | (326) | (297) | ||
| Additional paid in capital | 432 | 420 | 407 | 396 | 386 | 439 | 429 | ||
| Accumulated other comprehensive loss | (154) | (133) | (98) | (89) | (92) | (87) | (79) | ||
| Retained earnings | 867 | 828 | 792 | 756 | 728 | 701 | 673 | ||
| Total stockholders' equity: | 705 | 686 | 700 | 693 | 685 | 728 | 726 | ||
| TOTAL LIABILITIES AND EQUITY: | 1,319 | 1,291 | 1,275 | 1,283 | 1,168 | 1,169 | 1,226 | ||
Income Statement (P&L) ($ in millions) Annual | Quarterly
| 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 361 | 347 | 329 | 295 | 290 | 275 | 261 | |
| Cost of revenue (Cost of Goods and Services Sold) | (230) | (221) | (208) | (184) | (178) | (171) | (159) | |
| Gross profit: | 131 | 126 | 122 | 112 | 113 | 104 | 103 | |
| Operating expenses | (81) | (78) | (78) | (76) | (70) | (69) | (61) | |
| Operating income: | 50 | 47 | 44 | 36 | 42 | 36 | 42 | |
| Nonoperating income | 4 | 1 | 4 | 3 | 3 | 4 | 2 | |
| Foreign currency transaction gain, before tax | 2 | 1 | 2 | 1 | 1 | 1 | 0 | |
| Other nonoperating income (expense) | 2 | (0) | 2 | 1 | 2 | 2 | 1 | |
| Interest and debt expense | (2) | (2) | (1) | (1) | (15) | (3) | (2) | |
| Income from continuing operations before equity method investments, income taxes: | 51 | 47 | 47 | 38 | 31 | 37 | 41 | |
| Income (loss) from equity method investments | 0 | 0 | 0 | 0 | 0 | (0) | ||
| Income from continuing operations before income taxes: | 52 | 47 | 47 | 38 | 31 | 37 | 41 | |
| Income tax expense | (12) | (11) | (11) | (10) | (4) | (9) | (9) | |
| Net income: | 39 | 36 | 36 | 28 | 27 | 28 | 32 | |
| Other undisclosed net income attributable to parent | 0 | |||||||
| Net income available to common stockholders, diluted: | 39 | 36 | 36 | 28 | 27 | 28 | 32 | |
Comprehensive Income ($ in millions)Annual | Quarterly
| 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 39 | 36 | 36 | 28 | 27 | 28 | 32 | |
| Other comprehensive income (loss) | (21) | (35) | (9) | 3 | (6) | (8) | (4) | |
| Comprehensive income: | 18 | 1 | 27 | 31 | 21 | 20 | 28 | |
| Other undisclosed comprehensive income, net of tax, attributable to parent | 0 | |||||||
| Comprehensive income, net of tax, attributable to parent: | 18 | 1 | 27 | 31 | 21 | 20 | 28 | |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.