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 | 6,113 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 2,568 | ||
| Selling, general and admin. expenses, total | 724 | ||
| Depreciation/amortization | 1,895 | ||
| Unusual expense(income) | 185 | ||
| Other operating expenses, total | 82 | ||
| Total operating expense | 5,454 | ||
| Operating income | 659 | ||
| Other, net | 161 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 1,345 | ||
| Provision for income taxes | 32 | ||
| Net income after taxes | 1,313 | ||
| Minority interest | (4.58) | ||
| Net income before extra. Items | 1,309 | ||
| Total extraordinary items | -- | ||
| Net income | 1,309 | ||
| Inc.avail. to common excl. extra. Items | 1,268 | ||
| Inc.avail. to common incl. extra. Items | 1,268 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 340 | ||
| Basic/primary eps excl. extra items | 3.73 | ||
| Basic/primary eps incl. extra items | 3.73 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 348 | ||
| Diluted eps excl. extra items | 3.65 | ||
| Diluted eps incl. extra items | 3.65 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 4.10 | ||
| Gross dividend - common stock | 1,667 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 438 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 1,663 | ||
| Total special items | (811) | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 535 | ||
| Effect of special items on income taxes | (19) | ||
| Income tax excluding impact of special items | 13 | ||
| Normalized income after tax | 522 | ||
| Normalized income avail. to common | 477 | ||
| Basic normalized EPS | 1.40 | ||
| Diluted normalized EPS | 1.37 | ||
