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 | 26,725 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 9,804 | ||
| Selling, general and admin. expenses, total | 2,101 | ||
| Depreciation/amortization | 7,371 | ||
| Unusual expense(income) | 1,365 | ||
| Other operating expenses, total | 1,581 | ||
| Total operating expense | 22,497 | ||
| Operating income | 4,228 | ||
| Other, net | -- | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 4,070 | ||
| Provision for income taxes | 1,174 | ||
| Net income after taxes | 2,896 | ||
| Minority interest | (22) | ||
| Net income before extra. Items | 2,874 | ||
| Total extraordinary items | 182 | ||
| Net income | 3,056 | ||
| Inc.avail. to common excl. extra. Items | 2,182 | ||
| Inc.avail. to common incl. extra. Items | 2,364 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 912 | ||
| Basic/primary eps excl. extra items | 2.39 | ||
| Basic/primary eps incl. extra items | 2.59 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 967 | ||
| Diluted eps excl. extra items | 2.26 | ||
| Diluted eps incl. extra items | 2.44 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 0.88 | ||
| Gross dividend - common stock | 814 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 1,175 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 7,371 | ||
| Total special items | 1,365 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 5,435 | ||
| Effect of special items on income taxes | 394 | ||
| Income tax excluding impact of special items | 1,568 | ||
| Normalized income after tax | 3,867 | ||
| Normalized income avail. to common | 3,153 | ||
| Basic normalized EPS | 3.46 | ||
| Diluted normalized EPS | 3.26 | ||
