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 | 3,121 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 615 | ||
| Selling, general and admin. expenses, total | 164 | ||
| Depreciation/amortization | 1,008 | ||
| Unusual expense(income) | 132 | ||
| Other operating expenses, total | 89 | ||
| Total operating expense | 2,025 | ||
| Operating income | 1,096 | ||
| Other, net | 2.33 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 1,036 | ||
| Provision for income taxes | 156 | ||
| Net income after taxes | 880 | ||
| Minority interest | (403) | ||
| Net income before extra. Items | 476 | ||
| Total extraordinary items | -- | ||
| Net income | 476 | ||
| Inc.avail. to common excl. extra. Items | 476 | ||
| Inc.avail. to common incl. extra. Items | 476 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 349 | ||
| Basic/primary eps excl. extra items | 1.36 | ||
| Basic/primary eps incl. extra items | 1.36 | ||
| Dilution adjustment | 5.43 | ||
| Diluted weighted average shares | 389 | ||
| Diluted eps excl. extra items | 1.24 | ||
| Diluted eps incl. extra items | 1.24 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 0.37 | ||
| Gross dividend - common stock | 144 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 177 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,008 | ||
| Total special items | 132 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 1,167 | ||
| Effect of special items on income taxes | 20 | ||
| Income tax excluding impact of special items | 176 | ||
| Normalized income after tax | 992 | ||
| Normalized income avail. to common | 588 | ||
| Basic normalized EPS | 1.68 | ||
| Diluted normalized EPS | 1.53 | ||
