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 2024 | 2024 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 17,596 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 5,209 | ||
| Selling, general and admin. expenses, total | -- | ||
| Depreciation/amortization | 2,866 | ||
| Unusual expense(income) | 848 | ||
| Other operating expenses, total | 624 | ||
| Total operating expense | 14,666 | ||
| Operating income | 2,930 | ||
| Other, net | 65 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 1,563 | ||
| Provision for income taxes | 17 | ||
| Net income after taxes | 1,546 | ||
| Minority interest | -- | ||
| Net income before extra. Items | 1,546 | ||
| Total extraordinary items | -- | ||
| Net income | 1,546 | ||
| Inc.avail. to common excl. extra. Items | 1,284 | ||
| Inc.avail. to common incl. extra. Items | 1,284 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 386 | ||
| Basic/primary eps excl. extra items | 3.33 | ||
| Basic/primary eps incl. extra items | 3.33 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 388 | ||
| Diluted eps excl. extra items | 3.31 | ||
| Diluted eps incl. extra items | 3.31 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 3.12 | ||
| Gross dividend - common stock | 1,221 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 1,869 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 2,939 | ||
| Total special items | 848 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 2,411 | ||
| Effect of special items on income taxes | 9.22 | ||
| Income tax excluding impact of special items | 26 | ||
| Normalized income after tax | 2,385 | ||
| Normalized income avail. to common | 2,123 | ||
| Basic normalized EPS | 5.50 | ||
| Diluted normalized EPS | 5.47 | ||
