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 2025 | 2025 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 10,838 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 6,375 | ||
| Selling, general and admin. expenses, total | 1,843 | ||
| Depreciation/amortization | 2,093 | ||
| Unusual expense(income) | 131 | ||
| Other operating expenses, total | 201 | ||
| Total operating expense | 10,644 | ||
| Operating income | 194 | ||
| Other, net | -- | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | (480) | ||
| Provision for income taxes | (7.12) | ||
| Net income after taxes | (473) | ||
| Minority interest | (25) | ||
| Net income before extra. Items | (512) | ||
| Total extraordinary items | 1,449 | ||
| Net income | 937 | ||
| Inc.avail. to common excl. extra. Items | (512) | ||
| Inc.avail. to common incl. extra. Items | 937 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 666 | ||
| Basic/primary eps excl. extra items | (0.77) | ||
| Basic/primary eps incl. extra items | 1.41 | ||
| Dilution adjustment | 7.25 | ||
| Diluted weighted average shares | 666 | ||
| Diluted eps excl. extra items | (0.76) | ||
| Diluted eps incl. extra items | 1.42 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 2.89 | ||
| Gross dividend - common stock | 1,877 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 652 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 2,141 | ||
| Total special items | 142 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | (338) | ||
| Effect of special items on income taxes | 50 | ||
| Income tax excluding impact of special items | 43 | ||
| Normalized income after tax | (380) | ||
| Normalized income avail. to common | (420) | ||
| Basic normalized EPS | (0.63) | ||
| Diluted normalized EPS | (0.62) | ||
