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 2021 | 2021 | ||
|---|---|---|---|
| REVENUE AND GROSS PROFIT | |||
| Total revenue | 12,206 | ||
| OPERATING EXPENSES | |||
| Cost of revenue total | 6,369 | ||
| Selling, general and admin. expenses, total | 391 | ||
| Depreciation/amortization | 2,158 | ||
| Unusual expense(income) | 60 | ||
| Other operating expenses, total | -- | ||
| Total operating expense | 8,992 | ||
| Operating income | 3,214 | ||
| Other, net | 70 | ||
| INCOME TAXES, MINORITY INTEREST AND EXTRA ITEMS | |||
| Net income before taxes | 2,898 | ||
| Provision for income taxes | 65 | ||
| Net income after taxes | 2,833 | ||
| Minority interest | (20) | ||
| Net income before extra. Items | 2,813 | ||
| Total extraordinary items | 0 | ||
| Net income | 2,813 | ||
| Inc.avail. to common excl. extra. Items | 2,783 | ||
| Inc.avail. to common incl. extra. Items | 2,783 | ||
| EPS RECONCILIATION | |||
| Basic/primary weighted average shares | 663 | ||
| Basic/primary eps excl. extra items | 4.20 | ||
| Basic/primary eps incl. extra items | 4.20 | ||
| Dilution adjustment | -- | ||
| Diluted weighted average shares | 665 | ||
| Diluted eps excl. extra items | 4.18 | ||
| Diluted eps incl. extra items | 4.18 | ||
| COMMON STOCK DIVIDENDS | |||
| DPS - common stock primary issue | 1.86 | ||
| Gross dividend - common stock | 1,329 | ||
| PRO FORMA INCOME | |||
| Pro forma net income | -- | ||
| Interest expense, supplemental | 388 | ||
| SUPPLEMENTAL INCOME | |||
| Depreciation, supplemental | 2,158 | ||
| Total special items | 60 | ||
| NORMALISED INCOME | |||
| Normalized income before taxes | 2,958 | ||
| Effect of special items on income taxes | 1.35 | ||
| Income tax excluding impact of special items | 66 | ||
| Normalized income after tax | 2,892 | ||
| Normalized income avail. to common | 2,842 | ||
| Basic normalized EPS | 4.29 | ||
| Diluted normalized EPS | 4.27 | ||
