Financials data is unavailable for this security.
Income statement Back to Overview
In millions of USD(except for per share items)
| Fiscal data as of Dec 31 2023 | 2023 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 5,477 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 2,445 | ||
| Selling, general and admin. expenses, total | 602 | ||
| Depreciation/amortization | 1,695 | ||
| Unusual expense(income) | 180 | ||
| Other operating expenses, total | 31 | ||
| Total operating expense | 4,953 | ||
| Operating income | 524 | ||
| Other, net | 68 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 1,026 | ||
| Provision for income taxes | 76 | ||
| Net income after taxes | 950 | ||
| Minority interest | (1.47) | ||
| Net income before extra. Items | 949 | ||
| Total extraordinary items | -- | ||
| Net income | 949 | ||
| Inc.avail. to common excl. extra. Items | 908 | ||
| Inc.avail. to common incl. extra. Items | 908 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 299 | ||
| Basic/primary eps excl. extra items | 3.04 | ||
| Basic/primary eps incl. extra items | 3.04 | ||
| Dilution adjustment | 18 | ||
| Diluted weighted average shares | 309 | ||
| Diluted eps excl. extra items | 3.00 | ||
| Diluted eps incl. extra items | 3.00 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 4.88 | ||
| Gross dividend - common stock | 1,472 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 438 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,443 | ||
| Total special items | (721) | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 305 | ||
| Effect of special items on income taxes | (53) | ||
| Income tax excluding impact of special items | 22 | ||
| Normalized income after tax | 283 | ||
| Normalized income avail. to common | 240 | ||
| Basic normalized EPS | 0.81 | ||
| Diluted normalized EPS | 0.84 | ||
