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 | 8,539 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 2,609 | ||
| Selling, general and admin. expenses, total | -- | ||
| Depreciation/amortization | 1,306 | ||
| Unusual expense(income) | (72) | ||
| Other operating expenses, total | 513 | ||
| Total operating expense | 6,740 | ||
| Operating income | 1,799 | ||
| Other, net | 181 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 1,248 | ||
| Provision for income taxes | 288 | ||
| Net income after taxes | 960 | ||
| Minority interest | 69 | ||
| Net income before extra. Items | 1,029 | ||
| Total extraordinary items | 42 | ||
| Net income | 1,071 | ||
| Inc.avail. to common excl. extra. Items | 1,019 | ||
| Inc.avail. to common incl. extra. Items | 1,061 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 300 | ||
| Basic/primary eps excl. extra items | 3.39 | ||
| Basic/primary eps incl. extra items | 3.53 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 301 | ||
| Diluted eps excl. extra items | 3.39 | ||
| Diluted eps incl. extra items | 3.52 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 2.17 | ||
| Gross dividend - common stock | 653 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 798 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,099 | ||
| Total special items | (72) | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 1,176 | ||
| Effect of special items on income taxes | (17) | ||
| Income tax excluding impact of special items | 271 | ||
| Normalized income after tax | 905 | ||
| Normalized income avail. to common | 964 | ||
| Basic normalized EPS | 3.21 | ||
| Diluted normalized EPS | 3.20 | ||
