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 | 5,125 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | -- | ||
| Selling, general and admin. expenses, total | -- | ||
| Depreciation/amortization | 895 | ||
| Unusual expense(income) | -- | ||
| Other operating expenses, total | 230 | ||
| Total operating expense | 4,113 | ||
| Operating income | 1,012 | ||
| Other, net | 17 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 737 | ||
| Provision for income taxes | 147 | ||
| Net income after taxes | 589 | ||
| Minority interest | (17) | ||
| Net income before extra. Items | 572 | ||
| Total extraordinary items | 37 | ||
| Net income | 609 | ||
| Inc.avail. to common excl. extra. Items | 572 | ||
| Inc.avail. to common incl. extra. Items | 609 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 114 | ||
| Basic/primary eps excl. extra items | 5.03 | ||
| Basic/primary eps incl. extra items | 5.35 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 116 | ||
| Diluted eps excl. extra items | 4.92 | ||
| Diluted eps incl. extra items | 5.24 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 3.54 | ||
| Gross dividend - common stock | 408 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 339 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 820 | ||
| Total special items | (23) | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 714 | ||
| Effect of special items on income taxes | (4.59) | ||
| Income tax excluding impact of special items | 142 | ||
| Normalized income after tax | 571 | ||
| Normalized income avail. to common | 554 | ||
| Basic normalized EPS | 4.86 | ||
| Diluted normalized EPS | 4.77 | ||
